24.72
Revenue¥B
27.79
28.44
29.32
29.91
30.60
31.17
32.30
33.08
33.96
34.91
26.89
2.67%
2.55%
12
3.82
Revenue growth%
21.67
19.50
21.43
21.43
18.78
19.95
22.68
20.31
18.30
16.89
11.92
19.95
20.13
40
10.70
Gross margin%
28.50
29.49
29.06
30.09
28.96
29.05
27.28
29.93
29.00
27.18
19.67
29.00
29.02
36
21.31
Operating margin%
8.06
6.12
8.30
8.94
10.58
8.25
5.34
6.20
4.60
3.39
15.52
5.34
7.13
38
29.41
Net margin%
26.62
28.07
30.93
29.11
30.86
30.78
28.39
29.84
30.61
33.39
16.80
30.61
30.23
49
17.17
P/E ratio (avg)x
22.61
25.09
25.34
28.16
29.01
29.45
27.61
32.19
30.11
28.05
24.74
29.45
28.11
37
36.87
EV/EBITx
7.439
6.887
7.689
7.332
8.289
8.207
8.299
9.008
8.421
8.044
29.22
8.299
8.126
57
4.81
FCF yield (avg)%
18.49
16.82
17.32
17.35
17.66
14.92
15.47
16.76
14.53
12.66
5.03
14.92
16.79
86
14.90
FCF margin%
29.66
27.37
25.08
22.85
25.41
22.44
23.19
24.43
24.39
25.38
8.33
24.39
24.76
15
1.536
FCF / Net incomex
1.887
2.130
2.268
2.679
2.657
3.034
3.435
3.783
3.820
3.745
1.401
3.745
2.856
53
29.94
ROIC%
20.97
23.19
21.39
18.59
17.06
16.98
15.91
14.47
15.47
16.86
11.81
15.91
17.02
85
9.89
Return on equity%
12.20
12.27
12.73
13.10
10.60
10.48
11.60
13.04
12.01
14.66
2.67
12.01
12.24
57
17.04
Return on assets%
28.22
26.97
28.34
29.62
30.78
31.31
32.74
33.97
31.32
29.36
25.05
31.32
30.20
87
4.71
EPS¥
5.25
5.67
5.76
6.60
6.70
6.77
7.25
8.22
7.64
7.72
4.94
2.87%
5.19%
—
13.10
EPS growth%
30.12
32.21
34.74
35.72
33.82
31.33
31.16
31.29
30.98
32.81
20.16
31.29
31.77
34
4.07
Bookvalue per sh¥
9.57
9.67
9.26
10.37
10.78
11.15
11.52
12.62
12.50
11.61
5.91
1.50%
2.93%
—
10.57
FCF per share¥
4.97
4.77
4.96
5.35
5.87
6.36
7.42
7.89
7.72
7.29
9.23
4.44%
3.94%
—
9.54
Dividend per sh¥
2.36
2.34
2.47
2.67
2.64
2.52
2.22
2.31
2.36
2.57
2.24
(0.50%)
0.80%
—
9.23
Div yield (avg)%
18.88
17.88
15.01
13.98
11.31
9.32
12.27
12.24
10.55
8.34
18.69
10.55
12.26
83
3.76
Payout ratio%
6.06
7.89
9.40
9.64
10.76
11.45
11.41
8.94
9.94
8.73
4.29
9.94
9.52
47
1.585
Shares (diluted)B
1.468
1.493
1.561
1.673
1.546
1.614
1.849
1.878
1.896
1.923
1.588
4.46%
2.25%
55
2.66
Buyback yield%
22.91
22.38
25.09
26.39
23.73
23.29
21.45
23.95
24.39
27.32
8.21
23.95
23.84
42
1.140
D/E ratiox
0.720
0.718
0.723
0.759
0.841
0.936
0.843
0.836
0.806
0.784
1.279
0.836
0.795
80
11.93
Enterprise value¥B
6.764
8.109
8.555
8.313
8.898
9.453
10.37
10.32
11.98
14.23
26.22
9.84%
8.15%
41
4.626
LT debt¥B
3.692
3.308
2.941
2.577
2.763
2.548
2.170
2.193
2.118
2.241
10.86
(4.10%)
(5.98%)
40
Revenue
¥34.91B
2.55%
1.00×
Cost of revenue
¥17.91B
2.30%
0.98×
Operating expenses
¥6.357B
2.96%
1.04×
Property and equipment
15.90%
Cash and investments
15.74%
Spread over hurdle
59.37%