6.199
Revenue¥B
6.394
6.924
7.291
7.949
8.366
8.785
9.448
10.18
10.70
11.54
6.874
6.64%
6.75%
86
16.53
Revenue growth%
28.43
26.78
29.61
27.43
30.40
31.67
31.58
29.75
26.83
29.32
17.37
29.75
29.46
53
22.90
Gross margin%
22.76
22.23
24.54
23.19
21.37
21.79
21.04
21.75
20.40
18.45
23.08
21.04
21.77
69
4.19
Operating margin%
17.93
17.02
19.74
18.46
19.75
19.30
17.41
15.92
16.46
17.09
26.04
17.09
17.67
42
9.86
Net margin%
21.34
24.22
24.26
26.82
26.76
27.51
29.60
30.10
31.67
29.44
21.97
29.60
27.17
57
29.10
P/E ratio (avg)x
22.30
23.03
20.50
18.57
16.43
18.26
16.83
16.99
18.36
16.43
6.774
16.99
18.31
86
28.03
EV/EBITx
13.09
14.14
14.59
15.07
13.71
13.93
14.05
13.24
11.94
12.50
22.06
13.24
13.82
85
26.77
FCF yield (avg)%
15.61
14.30
13.29
11.85
14.75
16.95
14.57
12.57
12.41
12.12
6.78
12.57
13.79
6
29.02
FCF margin%
17.13
14.63
17.57
18.11
16.52
14.10
15.97
13.57
12.65
14.71
26.52
14.10
15.34
79
1.629
FCF / Net incomex
1.177
1.248
1.087
1.078
1.089
1.147
1.160
1.182
1.098
1.066
0.783
1.147
1.123
43
11.94
ROIC%
4.02
2.42
1.00
2.71
4.57
6.24
5.60
6.85
8.91
8.41
24.12
6.85
5.08
53
20.40
Return on equity%
0.40
1.16
0.40
0.40
0.40
1.50
0.40
3.28
3.22
4.23
20.60
3.22
0.78
15
20.62
Return on assets%
27.90
27.00
25.20
22.83
22.06
19.75
19.29
19.74
18.16
18.74
11.50
19.29
20.91
13
33.04
EPS¥
10.05
9.65
8.62
9.47
8.61
9.53
9.43
8.38
7.74
7.51
35.16
(2.70%)
(2.44%)
—
23.46
EPS growth%
14.82
12.96
10.48
9.08
7.30
5.55
8.41
6.82
9.54
8.77
12.81
8.41
8.92
61
19.45
Bookvalue per sh¥
18.49
19.32
16.76
18.06
17.69
17.72
15.74
14.92
16.22
15.87
23.27
(2.14%)
(2.13%)
—
31.13
FCF per share¥
6.85
6.17
5.81
6.16
6.45
6.51
5.80
5.79
5.90
6.34
14.15
(0.35%)
(1.12%)
—
25.85
Dividend per sh¥
9.48
9.18
8.02
7.79
8.30
7.88
6.97
7.02
6.87
6.78
25.35
(3.95%)
(3.65%)
—
18.29
Div yield (avg)%
22.05
24.67
23.12
22.72
21.32
18.39
17.87
20.50
18.45
17.18
15.36
18.39
20.91
37
2.20
Payout ratio%
29.66
29.59
31.05
30.80
28.53
28.88
27.05
26.65
27.56
28.16
27.80
27.56
28.71
49
225.2
Shares (diluted)M
289.4
251.3
229.2
231.8
213.4
187.5
201.4
211.9
220.9
201.5
222.0
(1.14%)
(2.69%)
78
19.76
Buyback yield%
11.20
11.57
12.07
10.53
8.53
11.24
11.48
12.72
9.82
12.25
6.02
11.48
11.36
75
1.339
D/E ratiox
2.164
2.174
2.148
2.513
2.904
3.361
3.399
3.795
4.439
5.240
1.325
3.795
3.132
63
6.163
Enterprise value¥B
1.602
1.530
1.496
1.557
1.496
1.648
1.531
1.345
1.298
1.375
1.683
(1.67%)
(2.24%)
36
4.690
LT debt¥B
16.09
15.04
16.22
16.47
17.32
15.96
15.34
17.21
17.96
16.74
13.85
(0.67%)
(0.33%)
10
Revenue
¥11.54B
6.75%
1.00×
Cost of revenue
¥7.612B
6.87%
1.01×
Operating expenses
¥2.050B
6.31%
0.96×
Property and equipment
16.58%
Goodwill & intangibles
15.88%
Spread over hurdle
11.84%