8.387
Revenue¥B
6.330
6.667
7.003
7.609
8.262
8.903
9.692
10.54
11.18
11.91
9.067
7.59%
6.96%
30
16.23
Revenue growth%
17.86
15.28
18.26
20.83
20.62
22.99
23.66
25.66
27.77
28.50
29.86
25.66
21.91
6
10.50
Gross margin%
27.30
29.93
30.26
30.99
32.97
35.29
32.88
31.99
34.99
33.30
8.77
33.30
32.43
71
22.15
Operating margin%
14.21
12.90
10.25
8.04
9.63
7.89
9.59
8.23
8.41
9.57
17.02
8.41
9.58
52
7.16
Net margin%
25.66
23.84
21.62
22.36
22.03
19.87
18.41
16.24
14.37
13.23
17.55
16.24
20.75
8
21.87
P/E ratio (avg)x
14.60
15.44
17.35
17.11
19.63
20.68
23.19
27.70
26.92
25.80
10.73
25.80
20.15
42
28.04
EV/EBITx
6.204
6.483
6.654
6.018
5.353
4.570
4.761
4.581
4.005
3.630
9.645
4.570
5.057
44
26.99
FCF yield (avg)%
7.03
5.91
6.99
9.21
7.72
8.70
9.99
12.38
9.82
9.01
13.29
9.82
8.86
72
25.40
FCF margin%
19.69
20.79
23.01
24.04
22.17
20.14
18.24
16.59
17.21
14.83
4.72
17.21
19.91
90
0.907
FCF / Net incomex
1.179
1.367
1.337
1.535
1.767
1.802
1.931
1.882
2.054
2.081
1.472
1.931
1.784
29
14.27
ROIC%
25.38
23.96
25.82
24.04
23.41
21.57
20.65
20.08
17.60
15.47
12.88
20.08
22.49
14
11.80
Return on equity%
4.91
7.18
4.43
6.01
7.94
8.61
8.31
7.55
10.11
9.09
10.40
8.61
7.74
16
16.67
Return on assets%
25.65
25.84
27.02
29.92
27.48
28.09
25.68
24.34
25.38
23.93
10.03
25.38
25.76
12
4.39
EPS¥
1.09
1.00
1.09
1.15
1.14
1.15
1.20
1.27
1.17
1.25
4.78
1.84%
0.40%
—
9.19
EPS growth%
12.58
12.55
14.55
13.76
14.34
13.17
12.80
10.53
11.05
11.83
13.57
11.83
12.69
44
2.66
Bookvalue per sh¥
2.71
2.73
3.08
3.58
3.73
4.34
4.51
5.42
5.44
6.32
3.63
11.12%
9.56%
—
4.12
FCF per share¥
3.13
3.30
3.28
3.50
4.22
4.97
5.15
5.91
7.14
7.93
1.96
13.45%
9.78%
—
0.64
Dividend per sh¥
3.03
3.51
3.87
4.28
4.25
4.71
5.18
5.90
5.99
6.85
1.23
10.01%
8.28%
—
17.51
Div yield (avg)%
19.07
17.58
18.36
17.34
15.91
13.32
10.98
10.80
13.56
11.47
18.92
11.47
14.74
28
23.05
Payout ratio%
3.04
1.30
0.40
0.40
0.40
3.01
2.21
3.49
4.05
3.30
2.25
3.30
2.61
29
1.183
Shares (diluted)B
1.989
2.085
2.348
2.391
2.452
2.654
3.076
3.545
3.755
4.243
1.179
11.59%
8.39%
14
20.59
Buyback yield%
3.11
4.97
5.14
2.27
2.44
2.93
5.31
5.61
5.73
7.13
27.43
5.61
5.05
78
0.519
D/E ratiox
0.663
0.663
0.727
0.797
0.905
1.026
1.036
1.181
1.126
1.090
1.575
1.090
0.965
41
9.595
Enterprise value¥B
17.46
19.06
20.40
22.64
22.58
22.60
22.34
24.21
25.19
23.94
12.17
1.18%
3.59%
44
4.757
LT debt¥B
17.95
19.22
18.66
21.16
22.36
20.73
22.55
25.21
25.07
25.52
2.097
2.67%
4.91%
44
Revenue
¥11.91B
6.96%
1.00×
Cost of revenue
¥8.336B
6.96%
1.00×
Operating expenses
¥2.305B
6.40%
0.95×
Property and equipment
22.63%
Cash and investments
17.90%
Spread over hurdle
(5.56%)