2.361
Revenue¥B
8.985
8.888
8.752
8.825
8.976
9.134
8.983
8.856
8.997
8.852
2.571
(0.28%)
(0.35%)
18
28.49
Revenue growth%
13.37
13.52
15.07
16.60
15.39
13.35
13.45
15.40
18.19
17.92
15.25
15.40
15.23
37
2.43
Gross margin%
13.88
16.80
18.72
19.98
17.27
17.21
15.94
13.19
15.86
16.75
21.69
15.94
16.77
41
10.84
Operating margin%
2.08
3.14
3.60
6.47
5.99
5.59
7.03
7.96
5.48
3.01
27.87
5.59
5.54
30
27.93
Net margin%
28.60
30.61
33.49
36.07
37.38
36.03
34.58
33.75
33.82
31.42
11.71
33.82
33.78
74
35.81
P/E ratio (avg)x
7.077
6.310
5.328
5.592
5.273
5.217
4.799
4.906
4.617
4.226
8.161
4.799
5.245
30
16.77
EV/EBITx
24.68
21.49
21.13
19.70
18.61
17.85
16.90
16.71
17.01
16.33
36.94
16.90
18.23
43
3.36
FCF yield (avg)%
6.56
5.53
7.07
6.08
8.84
10.68
13.51
14.69
15.03
16.41
26.84
14.69
9.76
21
17.96
FCF margin%
1.24
1.70
0.40
0.85
1.85
4.65
2.58
0.82
1.80
0.40
18.44
1.80
1.47
13
1.327
FCF / Net incomex
2.384
2.770
2.819
2.796
2.739
3.193
3.384
3.578
3.551
4.068
1.431
3.551
3.006
84
24.13
ROIC%
22.54
25.53
26.61
24.69
25.90
26.67
28.68
31.09
29.48
29.77
17.33
29.48
26.64
37
7.00
Return on equity%
17.01
17.70
16.78
15.61
17.41
15.68
17.40
19.34
19.76
18.82
8.92
18.82
17.40
76
15.67
Return on assets%
11.19
10.88
11.64
14.27
14.03
12.38
12.32
9.41
10.23
8.93
20.48
10.23
11.42
81
0.31
EPS¥
0.72
0.85
0.97
0.97
1.05
1.04
1.09
1.30
1.44
1.50
0.33
7.44%
7.70%
—
25.30
EPS growth%
14.53
13.94
15.82
18.38
20.50
23.18
20.43
21.89
23.24
25.96
19.91
23.18
20.47
45
1.13
Bookvalue per sh¥
0.30
0.28
0.28
0.30
0.28
0.28
0.26
0.25
0.25
0.24
0.90
(3.13%)
(1.43%)
—
0.63
FCF per share¥
1.02
1.11
1.14
1.01
1.12
1.17
1.07
1.17
1.02
0.89
1.12
(4.58%)
(1.64%)
—
1.16
Dividend per sh¥
0.75
0.83
0.93
0.93
1.00
1.01
1.13
1.17
1.39
1.59
1.07
9.80%
7.43%
—
3.21
Div yield (avg)%
7.44
9.60
7.24
5.75
5.01
3.94
2.70
1.42
1.19
0.41
12.60
1.42
4.47
66
17.80
Payout ratio%
10.46
8.03
8.42
10.69
7.79
8.86
10.75
8.11
6.61
6.47
8.72
8.11
8.26
44
8.404
Shares (diluted)B
11.48
11.34
12.78
11.81
12.96
11.96
12.62
13.44
12.91
12.10
7.993
(1.36%)
0.82%
82
14.36
Buyback yield%
24.30
26.12
27.15
24.67
26.16
24.94
22.60
23.20
20.99
20.96
8.91
22.60
24.48
69
1.466
D/E ratiox
0.199
0.197
0.197
0.221
0.238
0.229
0.251
0.240
0.264
0.285
1.495
0.251
0.233
52
2.438
Enterprise value¥B
3.025
3.024
2.951
3.100
3.055
2.943
2.541
2.158
2.344
2.347
1.791
(5.14%)
(2.45%)
51
6.381
LT debt¥B
1.521
1.416
1.480
1.339
1.236
1.254
1.290
1.314
1.235
1.092
2.265
(2.46%)
(4.25%)
30
Revenue
¥8.852B
(0.35%)
1.00×
Cost of revenue
¥5.167B
(0.59%)
0.98×
Operating expenses
¥1.310B
0.07%
1.04×
Goodwill & intangibles
19.28%
Property and equipment
16.63%
Cash and investments
15.38%
Spread over hurdle
31.30%