4.267
Revenue¥B
3.032
3.033
3.146
3.281
3.395
3.486
3.488
3.511
3.613
3.614
4.374
1.26%
2.06%
36
3.69
Revenue growth%
16.47
17.22
14.50
13.54
13.10
13.12
10.25
12.89
13.77
16.32
4.95
13.12
13.66
62
14.95
Gross margin%
28.99
29.33
28.90
30.64
29.36
30.56
29.21
29.04
26.44
25.08
12.18
29.04
29.12
11
14.29
Operating margin%
7.77
7.22
5.84
8.83
11.55
11.38
9.79
11.06
13.52
15.71
11.97
11.38
10.43
29
17.42
Net margin%
22.25
21.17
23.06
20.41
23.32
22.42
22.59
20.32
21.55
24.21
10.18
22.42
22.33
40
9.686
P/E ratio (avg)x
10.95
11.38
11.51
11.98
11.76
12.96
13.25
13.36
14.38
13.63
21.82
13.36
12.47
88
26.67
EV/EBITx
20.80
19.97
18.33
17.23
18.77
19.36
18.69
19.35
18.34
16.98
24.86
18.69
18.73
32
5.99
FCF yield (avg)%
10.22
11.19
9.71
8.62
11.21
8.96
11.01
9.73
7.82
9.18
11.35
9.18
9.72
87
10.24
FCF margin%
7.65
7.97
10.23
8.89
11.14
14.12
15.24
12.45
11.54
9.60
9.26
12.45
10.68
27
1.798
FCF / Net incomex
1.610
1.753
1.938
1.803
1.918
1.983
1.790
1.667
1.830
1.837
1.675
1.830
1.816
52
2.43
ROIC%
14.82
15.05
14.03
13.12
11.33
10.97
8.94
11.14
9.58
9.41
24.58
9.58
11.23
68
15.96
Return on equity%
28.23
31.10
32.94
33.13
35.91
37.19
39.83
36.89
35.51
37.30
18.70
37.19
35.71
10
9.50
Return on assets%
11.42
13.09
12.88
15.11
15.69
16.89
16.89
19.14
18.69
20.62
28.08
18.69
16.29
15
5.20
EPS¥
5.90
6.13
5.78
6.01
5.59
5.23
4.97
5.26
5.32
5.37
5.57
(0.79%)
(0.26%)
—
24.85
EPS growth%
20.94
19.49
21.45
20.75
22.18
21.59
20.83
18.09
19.02
18.67
5.11
19.02
20.79
48
3.20
Bookvalue per sh¥
10.44
11.05
11.90
12.84
13.52
12.98
13.15
11.57
12.66
14.04
2.63
0.75%
1.86%
—
3.18
FCF per share¥
5.23
5.52
6.45
7.53
8.29
9.09
10.56
10.78
12.27
12.62
5.99
8.78%
9.42%
—
1.79
Dividend per sh¥
16.35
18.80
21.87
25.07
27.87
29.82
30.92
29.78
33.02
33.63
10.75
3.83%
8.37%
—
2.37
Div yield (avg)%
1.22
0.40
0.76
2.51
0.40
0.40
2.62
4.49
4.03
1.06
9.65
2.62
1.14
14
16.86
Payout ratio%
28.23
31.20
28.64
26.37
26.28
23.92
21.99
21.92
20.69
21.30
2.10
21.92
25.10
58
312.2
Shares (diluted)M
236.0
253.8
227.4
223.6
222.5
236.2
225.8
224.4
199.3
173.7
305.6
(4.83%)
(2.95%)
33
22.28
Buyback yield%
19.17
17.14
16.03
13.37
11.98
12.89
10.65
11.95
9.22
10.11
26.32
10.65
12.44
55
0.817
D/E ratiox
1.678
1.752
1.901
2.115
2.312
2.544
2.820
2.685
3.022
3.214
1.714
2.820
2.428
65
2.978
Enterprise value¥B
2.417
2.754
2.767
2.673
2.738
2.644
3.014
3.203
3.767
3.625
0.307
5.77%
4.67%
55
0.620
LT debt¥B
0.503
0.534
0.508
0.486
0.455
0.449
0.423
0.459
0.426
0.376
3.683
(3.74%)
(4.42%)
34
Revenue
¥3.614B
2.06%
1.00×
Cost of revenue
¥2.239B
1.89%
0.98×
Operating expenses
¥446.7M
2.08%
1.00×
Goodwill & intangibles
16.01%
Property and equipment
14.79%
Spread over hurdle
31.63%