1.624
Revenue¥B
3.003
3.076
3.159
3.231
3.330
3.423
3.452
3.410
3.392
3.352
1.681
0.13%
1.28%
7
23.28
Revenue growth%
12.40
13.78
13.03
11.27
13.37
11.38
13.38
13.66
12.65
13.77
19.79
13.38
13.20
19
27.16
Gross margin%
7.68
6.04
6.79
8.81
11.21
10.35
10.38
11.13
13.45
11.11
10.54
11.11
10.37
11
22.14
Operating margin%
0.40
0.40
0.40
1.61
3.21
0.51
0.40
0.53
0.40
1.84
4.13
0.51
0.46
49
19.39
Net margin%
8.53
8.51
9.86
11.09
9.58
7.97
10.71
8.61
11.38
9.88
27.98
9.88
9.72
91
23.97
P/E ratio (avg)x
8.105
8.918
8.257
8.431
8.502
8.193
8.536
8.766
8.126
8.366
15.14
8.366
8.398
73
27.73
EV/EBITx
33.57
38.72
44.35
51.21
53.51
59.04
57.88
55.48
53.33
58.77
25.43
57.88
53.42
43
29.96
FCF yield (avg)%
28.83
31.65
33.55
34.21
35.85
34.88
37.26
38.83
38.64
40.76
4.37
38.64
35.36
62
16.11
FCF margin%
18.54
19.25
20.25
21.86
19.53
16.74
14.45
16.45
15.88
15.95
5.47
15.95
17.64
60
1.182
FCF / Net incomex
0.318
0.299
0.284
0.301
0.305
0.285
0.277
0.261
0.279
0.288
0.197
0.279
0.287
14
27.65
ROIC%
12.27
9.62
7.90
8.00
8.62
7.09
4.46
5.36
7.95
7.82
9.24
7.09
7.93
71
2.32
Return on equity%
10.23
9.38
7.83
8.96
10.73
11.39
9.10
6.96
6.19
8.38
26.06
8.38
9.03
51
15.82
Return on assets%
12.31
14.33
14.97
17.94
20.22
20.16
22.46
23.41
24.39
21.88
7.49
22.46
20.19
67
1.76
EPS¥
1.95
2.25
2.40
2.75
3.11
3.20
3.32
3.69
3.87
3.76
1.93
3.85%
6.82%
—
16.14
EPS growth%
17.67
16.90
16.71
18.04
18.82
20.56
18.97
17.63
17.12
14.37
27.69
17.63
17.65
83
2.67
Bookvalue per sh¥
0.72
0.79
0.82
0.86
0.91
0.96
1.05
1.20
1.33
1.55
2.62
11.10%
8.80%
—
3.20
FCF per share¥
3.31
3.55
3.30
3.58
3.47
3.99
3.94
4.55
4.51
4.59
0.88
5.76%
3.91%
—
1.87
Dividend per sh¥
5.92
5.97
5.82
6.46
7.63
8.46
8.97
9.88
10.55
11.29
2.05
8.16%
8.49%
—
13.27
Div yield (avg)%
4.38
5.06
5.47
7.71
5.05
7.16
9.52
8.60
9.28
8.53
19.08
8.60
7.44
66
2.09
Payout ratio%
30.82
33.43
36.24
37.25
35.19
32.42
29.90
27.78
28.08
29.05
28.07
29.05
31.62
89
1.053
Shares (diluted)B
1.202
1.225
1.394
1.322
1.241
1.404
1.342
1.303
1.269
1.479
1.014
3.57%
1.54%
40
22.51
Buyback yield%
16.76
14.37
16.06
14.34
14.60
13.76
13.09
11.17
13.94
13.53
28.63
13.53
14.14
13
0.271
D/E ratiox
1.221
1.254
1.119
1.172
1.064
1.122
1.034
1.062
1.061
0.937
1.156
1.061
1.092
50
0.249
Enterprise value¥B
2.004
1.827
1.632
1.766
1.600
1.721
1.876
1.769
1.752
1.971
3.657
4.26%
(0.06%)
83
3.673
LT debt¥B
1.689
1.727
1.803
1.749
1.692
1.464
1.499
1.535
1.549
1.545
0.545
(1.81%)
(1.04%)
42
Revenue
¥3.352B
1.28%
1.00×
Cost of revenue
¥2.278B
1.57%
1.03×
Operating expenses
¥348.1M
0.28%
0.90×
Property and equipment
18.30%
Goodwill & intangibles
17.90%
Spread over hurdle
(0.46%)