7.126
Revenue¥B
21.84
22.59
23.39
24.44
25.24
25.59
25.93
27.24
28.56
29.95
7.580
3.48%
3.70%
20
17.96
Revenue growth%
31.97
30.84
32.76
30.31
30.68
30.29
30.36
31.81
33.17
34.27
12.37
31.81
31.32
74
26.30
Gross margin%
14.49
14.53
13.46
14.22
16.15
18.46
16.00
15.40
16.38
17.89
3.49
16.38
15.70
83
28.19
Operating margin%
11.53
13.23
14.14
14.09
12.02
9.26
7.72
8.42
10.98
8.58
27.82
8.58
11.25
46
27.89
Net margin%
13.50
11.65
12.40
13.92
14.79
12.15
12.83
14.46
15.36
17.77
6.34
14.46
13.71
41
28.60
P/E ratio (avg)x
23.78
21.54
18.52
18.11
15.71
14.23
15.36
15.89
14.59
15.06
18.46
15.06
15.80
20
30.56
EV/EBITx
35.51
40.07
38.06
43.50
41.28
44.75
43.55
43.74
44.51
41.10
25.38
43.74
42.39
34
12.39
FCF yield (avg)%
8.40
9.02
11.89
12.18
11.81
12.44
10.32
9.74
9.30
6.73
14.95
9.74
10.03
11
14.66
FCF margin%
18.03
19.11
18.30
19.52
21.96
21.36
22.61
24.41
26.97
28.55
27.54
24.41
21.66
39
1.064
FCF / Net incomex
1.691
1.860
2.172
2.147
2.019
2.229
2.316
2.700
2.683
2.505
1.794
2.505
2.201
48
25.09
ROIC%
6.94
7.67
10.06
7.40
9.16
10.73
8.21
10.48
11.14
8.22
12.86
10.48
8.69
13
25.55
Return on equity%
13.93
14.31
15.67
13.79
11.16
13.15
14.09
14.99
14.94
12.49
23.69
14.09
14.01
92
26.79
Return on assets%
14.65
15.09
16.31
17.71
15.20
16.77
14.66
12.54
10.16
7.86
19.02
12.54
14.88
89
20.29
EPS¥
27.23
29.38
29.14
29.11
30.55
35.39
39.27
45.92
46.08
46.16
20.96
8.60%
5.62%
—
29.26
EPS growth%
3.71
6.26
6.84
6.33
8.17
5.70
6.92
7.85
5.60
8.34
15.32
6.92
6.59
46
8.43
Bookvalue per sh¥
28.16
26.89
26.21
25.87
25.11
26.95
28.73
26.71
24.91
23.22
31.05
(1.55%)
(1.24%)
—
5.39
FCF per share¥
19.66
20.22
18.96
18.38
17.57
17.70
19.47
20.93
19.56
18.12
16.54
0.61%
(1.32%)
—
35.00
Dividend per sh¥
9.57
9.18
8.69
8.95
9.56
9.98
9.90
9.79
10.97
11.31
21.23
3.41%
1.26%
—
18.71
Div yield (avg)%
23.44
25.46
24.26
25.91
28.75
29.69
28.03
26.19
27.35
25.15
24.40
27.35
26.05
34
17.69
Payout ratio%
6.84
6.79
4.86
5.18
4.90
6.99
8.42
7.85
10.62
10.10
6.30
8.42
6.92
88
409.1
Shares (diluted)M
452.9
480.1
432.7
475.0
464.6
509.1
520.3
528.3
538.0
579.7
397.5
4.53%
2.23%
58
20.13
Buyback yield%
24.61
23.33
21.30
19.02
16.17
13.42
14.72
14.83
12.94
13.81
18.19
13.81
15.50
89
1.033
D/E ratiox
1.132
1.134
1.105
1.096
1.195
1.261
1.196
1.307
1.396
1.618
1.527
1.307
1.196
37
13.20
Enterprise value¥B
13.59
14.56
15.83
13.98
14.47
15.54
17.03
14.79
12.96
11.37
26.16
(4.71%)
(2.10%)
12
26.90
LT debt¥B
17.55
17.20
16.34
14.02
15.22
16.02
14.77
13.06
14.21
15.12
20.16
(0.14%)
(0.59%)
60
Revenue
¥29.95B
3.70%
1.00×
Cost of revenue
¥20.94B
3.69%
1.00×
Operating expenses
¥5.115B
3.55%
0.99×
Property and equipment
20.34%
Goodwill & intangibles
18.18%
Spread over hurdle
(4.96%)