1.939
Revenue¥B
2.973
3.192
3.372
3.509
3.669
3.941
4.250
4.516
4.888
5.172
2.074
7.11%
6.43%
55
20.72
Revenue growth%
19.69
18.61
15.74
12.98
14.72
11.77
13.29
14.06
13.92
11.61
5.73
13.29
13.99
76
22.70
Gross margin%
17.93
15.54
15.50
13.46
12.63
12.09
10.30
10.67
7.69
5.52
18.13
10.30
12.36
87
3.31
Operating margin%
6.15
5.53
5.68
7.55
10.46
11.26
10.39
8.85
8.70
8.58
28.64
8.85
8.64
42
2.79
Net margin%
11.16
11.04
14.03
14.40
12.99
10.34
10.35
12.17
12.84
12.15
4.50
12.15
12.16
31
18.95
P/E ratio (avg)x
35.93
37.06
43.81
43.26
50.37
49.62
59.05
67.92
78.67
87.02
21.59
67.92
50.00
87
7.219
EV/EBITx
11.84
12.02
11.54
11.92
13.31
13.51
13.36
13.47
14.23
14.58
20.13
13.51
13.33
80
22.09
FCF yield (avg)%
30.52
33.36
35.49
35.44
34.23
36.16
34.66
35.93
38.12
35.96
21.37
35.96
35.47
12
8.95
FCF margin%
16.52
19.44
17.13
16.74
14.43
14.83
13.77
11.43
13.46
11.95
9.64
13.46
14.63
88
0.863
FCF / Net incomex
0.193
0.188
0.197
0.193
0.212
0.241
0.275
0.281
0.300
0.337
1.498
0.281
0.226
20
18.16
ROIC%
4.30
1.43
2.49
3.41
2.21
1.01
2.45
4.73
5.76
4.33
21.88
4.33
2.95
67
25.30
Return on equity%
26.48
28.34
29.10
31.61
30.04
33.02
34.89
36.42
35.60
34.73
20.10
34.89
32.31
86
20.00
Return on assets%
14.48
14.46
15.57
12.59
11.09
8.24
6.80
8.62
7.74
7.35
24.03
7.74
9.85
83
11.17
EPS¥
6.53
5.88
5.29
5.20
5.04
4.68
4.15
4.47
4.93
4.53
12.15
(2.12%)
(4.41%)
—
21.86
EPS growth%
0.51
0.53
1.19
2.37
1.58
0.98
3.59
0.99
0.55
3.03
21.78
0.99
1.09
24
10.08
Bookvalue per sh¥
24.88
26.77
28.52
31.95
29.28
33.02
33.29
34.92
36.55
37.41
10.26
5.02%
5.19%
—
6.51
FCF per share¥
13.81
13.62
15.06
13.66
12.27
12.30
13.08
13.89
15.01
13.82
25.97
2.42%
0.08%
—
10.33
Dividend per sh¥
5.28
5.37
5.52
4.92
4.40
4.51
4.60
4.48
4.04
3.61
14.49
(3.91%)
(3.55%)
—
4.94
Div yield (avg)%
19.57
20.84
23.78
24.49
24.37
21.67
22.92
21.40
22.49
21.44
9.33
21.67
22.08
83
4.05
Payout ratio%
3.49
0.58
3.12
5.56
4.34
3.29
5.95
7.48
8.77
5.95
18.29
5.95
4.95
76
123.6
Shares (diluted)M
176.2
187.8
202.0
221.4
247.2
243.0
258.9
250.5
246.3
234.0
128.9
(1.09%)
2.97%
43
5.78
Buyback yield%
27.19
28.57
28.59
27.30
28.33
26.07
24.58
24.13
27.09
28.14
8.51
26.07
27.25
23
0.453
D/E ratiox
0.575
0.634
0.741
0.867
0.937
1.069
1.147
1.126
1.120
1.257
0.235
1.126
1.003
70
1.924
Enterprise value¥B
4.985
5.516
4.958
4.883
4.725
5.188
4.983
4.476
4.901
4.403
2.135
(1.40%)
(1.35%)
68
1.458
LT debt¥B
0.250
0.230
0.225
0.197
0.197
0.190
0.190
0.189
0.173
0.165
2.460
(3.45%)
(3.92%)
88
Revenue
¥5.172B
6.43%
1.00×
Cost of revenue
¥3.361B
6.45%
1.00×
Operating expenses
¥1.138B
6.59%
1.01×
Property and equipment
17.35%
Goodwill & intangibles
16.30%
Spread over hurdle
13.99%