3.980
Revenue¥B
5.786
5.880
6.148
6.389
6.630
6.725
7.028
7.081
7.165
7.342
4.222
2.06%
2.79%
94
3.15
Revenue growth%
18.03
15.51
17.25
15.66
14.78
14.19
11.39
9.41
9.09
7.75
22.93
9.41
14.48
57
6.23
Gross margin%
11.43
8.49
7.07
5.41
3.17
5.37
8.06
9.94
7.34
4.42
4.84
7.34
7.21
83
17.67
Operating margin%
21.83
24.56
26.34
26.75
25.05
23.80
23.32
23.95
21.99
20.54
3.07
23.32
23.87
43
2.03
Net margin%
4.29
4.81
5.58
3.09
0.76
2.73
5.51
5.29
4.27
5.77
12.25
5.29
4.55
32
21.54
P/E ratio (avg)x
29.43
30.63
31.69
29.59
30.84
32.08
29.35
28.60
29.39
29.86
31.15
29.39
29.73
86
32.28
EV/EBITx
35.06
31.46
28.54
29.98
29.68
28.96
26.34
23.06
21.88
19.38
8.864
23.06
28.75
83
25.39
FCF yield (avg)%
3.95
5.61
6.89
9.35
11.98
13.88
16.36
18.79
17.92
15.08
5.63
16.36
12.93
80
4.38
FCF margin%
11.19
11.78
9.34
7.85
9.73
11.23
10.11
11.01
13.57
13.30
29.57
11.23
11.10
33
1.674
FCF / Net incomex
0.171
0.177
0.194
0.205
0.199
0.217
0.204
0.229
0.244
0.263
0.304
0.229
0.204
21
9.50
ROIC%
0.57
2.74
0.95
3.27
5.84
8.34
11.22
14.20
15.87
16.49
19.26
14.20
7.09
79
5.95
Return on equity%
17.83
15.76
14.79
11.97
14.78
13.40
15.46
12.75
12.00
10.20
17.38
12.75
14.09
25
26.06
Return on assets%
22.10
22.16
22.23
23.31
22.54
23.33
25.02
23.74
21.84
20.59
23.10
23.33
22.38
5
1.03
EPS¥
0.81
0.78
0.75
0.76
0.83
0.93
0.90
1.03
1.04
0.98
1.13
3.33%
2.61%
—
2.25
EPS growth%
23.44
21.31
23.84
26.64
28.04
28.79
29.50
31.50
30.53
32.34
23.29
30.53
28.42
67
0.55
Bookvalue per sh¥
1.75
1.87
2.07
1.97
1.88
1.87
1.98
2.18
2.34
2.55
0.90
6.37%
4.88%
—
2.46
FCF per share¥
1.92
1.96
1.81
1.87
1.86
1.74
1.52
1.52
1.66
1.45
1.03
(4.87%)
(2.16%)
—
1.97
Dividend per sh¥
1.09
1.04
1.05
1.08
1.10
1.05
1.05
0.93
0.87
0.94
1.44
(3.04%)
(2.55%)
—
9.78
Div yield (avg)%
3.33
5.44
4.51
2.97
1.40
0.40
2.64
2.17
2.40
0.92
10.34
2.17
2.52
25
24.19
Payout ratio%
28.07
25.24
23.36
23.08
22.63
20.14
23.11
22.60
24.56
24.88
28.42
23.11
23.23
22
0.832
Shares (diluted)B
1.279
1.277
1.444
1.589
1.847
2.094
2.359
2.373
2.407
2.636
0.796
7.37%
9.10%
51
27.62
Buyback yield%
22.38
21.34
24.32
27.10
30.10
31.85
33.60
36.15
35.40
37.22
14.34
35.40
30.97
84
1.697
D/E ratiox
0.188
0.196
0.206
0.215
0.191
0.216
0.197
0.202
0.184
0.190
0.680
0.197
0.197
84
3.373
Enterprise value¥B
0.986
0.934
0.939
0.979
0.913
0.986
1.116
1.114
1.057
1.103
0.577
3.86%
1.32%
87
2.874
LT debt¥B
4.573
4.824
5.177
5.212
5.632
6.669
6.803
7.244
7.761
7.386
3.847
5.57%
5.60%
21
Revenue
¥7.342B
2.79%
1.00×
Cost of revenue
¥5.139B
2.79%
1.00×
Operating expenses
¥1.173B
3.10%
1.03×
Goodwill & intangibles
19.08%
Property and equipment
17.25%
Spread over hurdle
(0.88%)