1.505
Revenue¥B
6.597
6.552
6.485
6.358
6.287
6.442
6.529
6.415
6.492
6.513
1.675
0.71%
0.08%
85
10.91
Revenue growth%
1.51
3.23
0.40
0.40
0.40
0.40
0.40
2.69
0.40
3.23
17.26
0.40
0.40
83
15.45
Gross margin%
3.68
3.18
5.62
4.41
2.82
4.29
5.22
3.85
5.21
4.75
22.55
4.75
4.35
28
3.99
Operating margin%
31.92
33.23
35.89
36.05
37.80
35.84
33.42
36.30
38.19
39.95
21.90
36.30
35.97
38
26.48
Net margin%
23.99
23.42
20.71
17.73
15.13
17.20
15.80
18.64
19.32
21.74
15.05
18.64
18.98
71
8.998
P/E ratio (avg)x
27.00
24.67
24.40
27.28
25.28
25.89
25.96
26.20
26.82
24.63
24.92
25.96
25.92
9
24.52
EV/EBITx
28.47
31.58
35.75
37.55
40.27
37.48
37.02
36.90
34.38
33.17
7.791
36.90
36.32
79
8.01
FCF yield (avg)%
3.41
1.98
4.56
6.59
5.15
7.89
8.99
8.71
7.39
5.82
13.81
7.89
6.20
88
22.01
FCF margin%
16.52
13.79
12.93
12.41
12.42
14.26
14.17
12.74
12.25
15.12
23.41
14.17
13.36
14
0.857
FCF / Net incomex
1.059
1.119
1.086
1.071
1.090
1.188
1.314
1.367
1.568
1.658
0.271
1.367
1.154
44
4.23
ROIC%
8.82
11.78
9.28
8.71
6.73
4.15
1.15
0.40
0.68
0.40
29.95
0.68
5.44
66
15.68
Return on equity%
7.37
6.81
9.61
8.63
9.34
6.82
5.08
2.51
2.50
3.08
29.11
3.08
6.81
71
26.45
Return on assets%
8.53
7.51
4.91
2.82
3.05
5.33
6.61
9.24
9.38
7.76
10.45
7.76
7.06
16
0.76
EPS¥
0.45
0.43
0.46
0.43
0.42
0.47
0.47
0.53
0.54
0.58
0.81
6.63%
1.80%
—
17.77
EPS growth%
17.78
18.64
20.11
20.25
21.45
23.86
23.26
22.20
24.14
25.57
17.63
23.86
21.83
55
0.69
Bookvalue per sh¥
1.09
1.24
1.49
1.47
1.42
1.66
1.93
2.31
2.56
2.48
1.00
11.76%
8.99%
—
0.51
FCF per share¥
0.89
0.90
0.89
1.00
1.05
1.14
1.05
0.99
0.96
0.88
0.83
(3.56%)
0.28%
—
1.06
Dividend per sh¥
0.79
0.82
0.94
0.97
1.09
1.26
1.47
1.67
1.95
2.10
0.61
13.95%
11.47%
—
8.52
Div yield (avg)%
28.80
31.17
34.13
34.66
37.64
36.60
35.61
32.94
33.34
34.18
23.98
34.18
34.16
30
23.39
Payout ratio%
11.86
9.15
10.18
7.46
9.32
7.66
8.33
10.43
7.71
5.04
18.58
7.71
8.74
62
4.631
Shares (diluted)B
6.072
6.396
6.041
5.377
5.421
5.877
5.719
5.011
5.016
4.724
4.691
(2.71%)
(1.84%)
79
10.89
Buyback yield%
20.76
19.72
22.06
19.13
21.16
23.28
23.33
25.08
23.26
20.32
10.91
23.28
21.61
93
0.541
D/E ratiox
1.768
1.650
1.607
1.697
1.627
1.690
1.756
1.605
1.748
1.564
1.115
1.690
1.670
73
2.109
Enterprise value¥B
1.591
1.793
1.781
1.966
1.783
1.618
1.457
1.528
1.433
1.464
1.969
(3.87%)
(0.41%)
48
3.741
LT debt¥B
2.131
2.008
2.245
2.464
2.483
2.500
2.392
2.494
2.335
2.139
2.696
(2.93%)
(0.83%)
65
Revenue
¥6.513B
0.08%
1.00×
Cost of revenue
¥3.416B
0.09%
1.00×
Operating expenses
¥1.095B
0.19%
1.01×
Goodwill & intangibles
21.07%
Property and equipment
15.24%
Return on capital
127.49%
Spread over hurdle
124.02%