5.122
Revenue¥B
2.422
2.530
2.661
2.836
3.052
3.235
3.371
3.644
3.876
4.150
5.464
6.34%
6.26%
28
3.62
Revenue growth%
25.31
25.83
28.77
28.24
30.39
30.04
32.20
34.46
35.16
33.39
12.34
33.39
30.22
34
19.90
Gross margin%
26.12
26.29
27.22
28.13
26.39
26.35
28.27
29.74
28.05
25.24
7.49
28.05
26.80
62
10.43
Operating margin%
31.45
33.17
32.34
29.43
29.94
31.19
33.51
33.62
30.70
31.04
22.64
31.19
31.32
61
23.11
Net margin%
23.88
25.43
24.74
26.33
26.03
27.18
29.92
28.70
30.28
27.98
29.37
28.70
26.76
93
11.59
P/E ratio (avg)x
24.06
23.68
24.93
25.28
21.34
18.62
16.88
15.00
13.01
12.69
14.83
15.00
19.98
40
30.07
EV/EBITx
12.39
11.45
10.70
11.64
10.55
10.40
10.52
10.56
10.54
10.17
36.29
10.52
10.56
5
20.42
FCF yield (avg)%
7.34
9.84
7.29
7.26
8.04
5.37
2.64
0.55
1.14
3.51
23.97
2.64
6.31
51
15.91
FCF margin%
23.67
22.66
24.50
22.65
19.75
19.46
18.77
21.73
19.67
17.55
9.85
19.46
20.74
65
1.035
FCF / Net incomex
1.570
1.396
1.345
1.301
1.308
1.215
1.267
1.287
1.319
1.364
1.724
1.287
1.314
38
19.61
ROIC%
19.46
20.15
18.80
19.86
21.78
22.03
23.29
20.60
19.81
18.66
11.93
20.60
20.01
69
4.57
Return on equity%
19.81
22.51
24.68
24.04
26.29
25.04
23.22
24.76
22.75
25.51
4.74
24.76
24.36
35
26.99
Return on assets%
5.66
8.00
5.44
2.89
5.03
5.10
6.42
3.67
6.25
3.73
14.69
5.10
5.27
93
0.49
EPS¥
0.79
0.91
1.03
1.22
1.37
1.35
1.60
1.69
1.65
1.69
0.54
4.24%
9.71%
—
2.20
EPS growth%
15.51
17.49
16.45
19.20
17.61
19.72
17.23
16.84
19.12
20.92
27.24
19.12
17.55
10
0.63
Bookvalue per sh¥
0.26
0.26
0.25
0.27
0.27
0.24
0.26
0.27
0.25
0.23
0.84
(2.62%)
(1.18%)
—
0.36
FCF per share¥
0.43
0.40
0.44
0.40
0.37
0.39
0.41
0.36
0.40
0.37
0.61
0.23%
(2.67%)
—
0.26
Dividend per sh¥
1.09
1.27
1.26
1.41
1.57
1.59
1.84
2.12
2.32
2.48
0.75
9.62%
8.84%
—
16.88
Div yield (avg)%
18.49
21.16
23.53
24.40
25.33
26.22
24.21
24.77
27.14
28.93
28.10
26.22
24.59
49
7.69
Payout ratio%
8.51
10.47
9.36
10.52
9.27
11.15
8.18
7.04
9.73
12.28
17.17
9.73
9.55
24
2.371
Shares (diluted)B
3.189
3.200
3.367
3.413
3.942
3.867
4.224
4.898
5.011
5.227
2.270
5.81%
5.38%
18
27.90
Buyback yield%
15.23
17.74
20.17
17.45
19.19
18.70
20.58
21.90
19.68
20.85
14.47
20.58
19.43
60
1.760
D/E ratiox
0.438
0.411
0.397
0.411
0.435
0.378
0.371
0.328
0.327
0.351
0.432
0.351
0.388
39
1.992
Enterprise value¥B
2.801
2.794
2.867
3.475
3.695
3.753
4.340
4.528
4.550
4.741
2.913
5.11%
7.42%
15
2.857
LT debt¥B
2.748
2.473
2.512
2.214
1.984
2.148
2.381
2.316
2.234
1.983
1.701
(0.01%)
(2.64%)
53
Revenue
¥4.150B
6.26%
1.00×
Cost of revenue
¥2.905B
6.26%
1.00×
Operating expenses
¥718.2M
6.87%
1.06×
Goodwill & intangibles
17.51%
Property and equipment
17.44%
Spread over hurdle
(4.65%)