7.813
Revenue¥B
8.378
8.479
8.527
8.756
8.630
8.869
8.772
8.881
8.928
8.793
8.737
0.37%
0.38%
34
23.05
Revenue growth%
32.02
33.67
32.00
31.70
32.70
33.00
33.50
36.39
39.03
39.12
9.15
36.39
33.25
24
26.17
Gross margin%
23.86
25.50
23.01
21.10
22.22
19.87
20.24
17.59
14.63
13.44
20.48
17.59
20.67
9
13.68
Operating margin%
20.50
22.63
24.05
24.23
22.60
23.87
25.08
26.90
29.41
27.66
18.26
26.90
24.14
76
2.09
Net margin%
2.83
3.65
2.06
3.87
5.00
3.95
6.85
6.88
7.26
9.75
23.80
6.88
4.47
79
18.19
P/E ratio (avg)x
38.94
37.04
41.91
41.61
45.22
49.47
58.02
65.11
65.48
71.29
7.833
65.11
47.34
48
6.868
EV/EBITx
27.43
27.41
30.53
29.17
34.01
39.90
46.89
45.58
49.71
53.61
8.387
46.89
36.95
82
2.75
FCF yield (avg)%
10.62
11.94
11.22
8.76
5.76
8.57
7.97
8.45
8.83
11.12
18.60
8.57
8.79
90
5.90
FCF margin%
19.66
17.62
18.60
19.71
20.12
19.69
18.98
20.45
21.28
22.21
7.44
20.45
19.70
16
0.563
FCF / Net incomex
0.787
0.749
0.718
0.687
0.712
0.697
0.778
0.839
0.846
0.826
0.965
0.826
0.763
80
6.33
ROIC%
5.59
7.68
8.62
9.04
6.81
4.82
4.49
5.30
5.96
7.93
26.09
5.30
6.39
33
4.41
Return on equity%
20.09
17.40
16.72
15.54
12.70
14.27
11.94
12.95
11.79
12.77
14.54
12.77
13.61
46
10.33
Return on assets%
21.43
21.08
20.77
19.24
20.51
23.33
21.00
20.15
19.43
19.59
26.60
20.15
20.64
93
2.64
EPS¥
2.63
2.80
2.98
3.28
3.71
3.55
3.66
3.46
3.56
3.45
2.82
(1.42%)
2.23%
—
9.96
EPS growth%
20.10
17.24
15.99
15.51
18.19
19.05
18.65
17.93
16.55
13.98
9.72
17.93
17.59
75
2.44
Bookvalue per sh¥
1.89
1.92
2.30
2.63
3.18
3.31
3.27
3.36
3.68
4.16
2.30
5.47%
9.17%
—
2.15
FCF per share¥
2.83
2.92
2.85
2.69
2.94
3.14
3.09
3.52
3.66
3.32
2.25
2.47%
2.85%
—
0.73
Dividend per sh¥
3.96
4.42
4.40
4.93
4.76
4.52
4.64
4.55
4.49
4.70
1.32
(0.23%)
1.59%
—
3.48
Div yield (avg)%
7.68
6.32
4.88
6.56
5.96
7.52
5.92
8.78
10.46
7.83
22.86
7.83
7.04
51
25.54
Payout ratio%
11.46
13.40
12.71
10.02
9.35
6.92
8.51
8.17
8.22
9.38
11.19
8.22
9.36
26
1.724
Shares (diluted)B
1.493
1.440
1.391
1.370
1.471
1.302
1.172
1.250
1.129
1.224
1.787
(3.60%)
(3.42%)
76
11.26
Buyback yield%
8.36
5.99
3.88
4.58
2.51
0.40
2.09
2.86
0.88
0.40
22.55
0.88
2.68
61
0.533
D/E ratiox
1.762
1.884
1.906
2.221
2.336
2.349
2.434
2.434
2.301
2.613
0.662
2.434
2.318
8
3.845
Enterprise value¥B
0.632
0.579
0.524
0.528
0.505
0.523
0.522
0.542
0.492
0.540
6.710
1.35%
(2.02%)
27
5.191
LT debt¥B
13.67
14.38
13.99
15.83
16.76
18.78
21.32
21.41
22.17
24.75
3.771
8.11%
7.99%
57
Revenue
¥8.793B
0.38%
1.00×
Cost of revenue
¥5.552B
0.81%
1.04×
Operating expenses
¥1.805B
(0.18%)
0.95×
Goodwill & intangibles
17.83%
Property and equipment
16.72%
Spread over hurdle
(2.62%)