4.157
Revenue¥B
5.472
5.405
5.410
5.479
5.438
5.379
5.270
5.360
5.298
5.306
4.259
(0.49%)
(0.16%)
89
24.34
Revenue growth%
33.95
33.28
32.79
35.39
35.74
33.31
31.05
31.45
32.46
31.37
16.98
31.45
33.04
48
10.75
Gross margin%
14.58
17.50
16.08
14.22
17.22
14.70
14.23
11.51
10.49
7.96
4.70
11.51
14.41
8
15.78
Operating margin%
7.48
8.05
9.55
10.17
10.73
9.26
7.51
6.20
6.65
5.65
29.24
6.65
7.78
33
7.68
Net margin%
9.01
8.50
6.77
5.16
6.12
4.86
5.91
3.01
3.39
2.65
28.07
3.39
5.54
86
19.87
P/E ratio (avg)x
22.86
20.18
17.90
18.85
17.04
17.18
18.07
18.22
15.44
15.28
32.73
17.18
17.99
20
33.49
EV/EBITx
15.22
14.71
14.27
16.63
19.15
18.45
19.51
21.09
24.74
24.59
10.75
21.09
18.80
76
25.61
FCF yield (avg)%
14.90
16.64
18.55
16.90
17.55
20.37
18.42
20.80
21.39
21.55
15.80
20.80
18.49
23
29.37
FCF margin%
0.88
2.15
4.71
6.61
9.51
11.57
8.96
9.17
7.78
5.36
13.89
8.96
7.19
86
1.595
FCF / Net incomex
1.327
1.542
1.498
1.591
1.515
1.475
1.455
1.485
1.471
1.382
0.121
1.471
1.480
54
6.14
ROIC%
21.90
20.74
18.04
16.27
16.84
18.76
15.98
13.61
13.16
15.42
23.72
15.42
16.55
17
3.62
Return on equity%
19.04
16.18
13.97
16.88
15.24
13.33
10.53
10.00
8.86
7.46
14.24
10.00
13.65
30
22.86
Return on assets%
16.31
15.01
12.82
11.17
9.98
12.86
12.55
9.73
9.84
11.97
19.05
11.97
12.26
77
3.13
EPS¥
3.86
3.64
4.06
4.38
4.36
4.73
4.21
3.77
3.99
3.89
3.51
(2.26%)
0.72%
—
15.81
EPS growth%
17.73
18.15
20.90
18.14
19.54
17.93
19.74
20.78
18.03
20.54
8.02
19.74
18.85
16
4.93
Bookvalue per sh¥
1.50
1.50
1.63
1.78
1.87
2.11
2.16
2.38
2.44
2.40
2.24
5.06%
5.16%
—
2.75
FCF per share¥
1.81
1.86
1.76
1.84
1.98
2.04
2.09
1.90
1.88
1.65
2.20
(3.55%)
(0.92%)
—
1.37
Dividend per sh¥
4.18
4.47
4.35
4.51
4.35
4.05
4.63
5.02
4.75
5.35
2.71
4.21%
3.17%
—
22.20
Div yield (avg)%
22.50
23.58
21.81
21.17
18.44
16.70
16.32
18.02
19.71
22.37
25.25
18.02
20.44
89
21.77
Payout ratio%
13.67
12.20
13.25
14.80
16.03
13.19
13.98
11.96
9.21
11.03
21.88
11.96
13.22
47
0.675
Shares (diluted)B
0.972
1.072
1.209
1.249
1.288
1.318
1.508
1.569
1.560
1.822
0.652
7.18%
6.69%
63
4.77
Buyback yield%
12.81
10.19
7.22
6.67
9.32
11.31
13.84
15.86
14.35
13.44
9.34
13.84
12.06
61
1.682
D/E ratiox
2.317
2.411
2.280
2.319
2.485
2.574
2.706
3.075
3.256
3.202
1.575
3.075
2.529
82
2.460
Enterprise value¥B
5.897
6.057
6.752
7.365
7.140
7.451
8.287
9.300
10.66
10.84
4.172
8.71%
6.21%
55
1.227
LT debt¥B
3.476
3.126
3.295
2.886
2.610
2.378
2.441
2.169
1.929
1.868
2.802
(6.47%)
(5.32%)
15
Revenue
¥5.306B
(0.16%)
1.00×
Cost of revenue
¥3.161B
(0.12%)
1.00×
Operating expenses
¥1.081B
(0.47%)
0.97×
Property and equipment
15.50%
Cash and investments
13.71%
Spread over hurdle
(0.79%)