4.519
Revenue¥B
2.455
2.703
2.886
3.091
3.367
3.611
3.995
4.289
4.748
5.179
4.909
8.99%
8.44%
14
19.31
Revenue growth%
6.19
8.11
9.20
10.16
9.86
10.75
9.00
11.95
12.69
10.26
9.94
10.75
10.01
43
17.45
Gross margin%
16.77
17.06
14.33
14.53
13.64
15.04
14.14
15.32
12.54
11.27
4.06
14.14
14.43
66
4.04
Operating margin%
26.07
29.03
27.43
26.78
29.24
26.49
25.69
25.63
24.63
22.34
14.63
25.63
26.28
26
5.10
Net margin%
26.08
25.56
23.25
22.27
21.93
23.99
26.19
26.95
26.52
27.45
21.57
26.52
25.82
79
10.01
P/E ratio (avg)x
44.35
53.36
57.87
65.60
66.23
69.01
72.16
72.58
81.10
90.52
19.47
72.58
67.62
68
32.30
EV/EBITx
17.77
16.79
16.29
16.51
15.66
14.99
16.74
18.43
20.54
21.76
15.52
18.43
16.76
82
2.70
FCF yield (avg)%
20.70
20.96
23.53
26.06
26.62
27.65
28.48
25.82
24.50
26.13
10.74
26.13
25.94
73
12.67
FCF margin%
13.55
12.10
10.27
13.27
16.16
13.88
13.07
15.31
17.62
14.85
27.02
14.85
13.71
9
1.582
FCF / Net incomex
1.207
1.241
1.249
1.202
1.327
1.390
1.328
1.454
1.400
1.401
1.476
1.400
1.328
18
6.58
ROIC%
31.12
30.18
32.95
33.95
34.40
32.63
30.74
29.41
29.78
31.46
14.27
30.74
31.29
82
24.38
Return on equity%
14.14
11.89
11.07
12.98
10.90
11.97
13.05
14.68
14.94
14.70
12.65
14.68
13.02
91
5.06
Return on assets%
3.59
4.18
6.99
9.14
6.91
6.99
7.56
7.01
5.18
6.33
9.25
6.99
6.95
23
0.75
EPS¥
1.06
1.25
1.50
1.73
2.09
2.09
2.50
2.98
3.29
3.24
0.80
9.21%
11.90%
—
12.66
EPS growth%
20.56
20.08
21.57
20.99
22.70
19.70
21.47
23.10
21.49
21.77
9.89
21.49
21.48
44
0.93
Bookvalue per sh¥
1.03
1.06
1.02
1.09
1.24
1.26
1.29
1.18
1.27
1.34
0.56
1.63%
2.48%
—
0.77
FCF per share¥
0.50
0.47
0.42
0.38
0.38
0.40
0.36
0.37
0.39
0.37
0.64
(0.16%)
(3.64%)
—
0.54
Dividend per sh¥
0.27
0.24
0.21
0.21
0.18
0.17
0.15
0.13
0.14
0.12
0.44
(8.54%)
(8.39%)
—
14.18
Div yield (avg)%
30.40
32.19
30.49
32.70
35.02
35.03
37.11
38.23
36.64
37.90
23.20
37.11
35.02
30
10.20
Payout ratio%
0.40
0.40
0.40
1.65
1.78
1.70
0.40
0.40
2.20
4.51
16.16
1.70
1.02
22
3.273
Shares (diluted)B
4.296
4.883
5.091
5.348
5.819
5.621
6.376
7.413
7.829
7.347
3.392
4.77%
7.13%
31
2.10
Buyback yield%
10.22
10.22
7.34
7.82
10.09
10.75
11.94
13.21
11.04
8.86
8.51
11.04
10.22
70
1.338
D/E ratiox
0.350
0.362
0.358
0.367
0.383
0.405
0.383
0.403
0.371
0.360
0.150
0.383
0.369
87
1.322
Enterprise value¥B
5.469
5.334
5.854
6.162
5.932
6.613
6.781
6.961
7.089
6.829
4.401
2.86%
1.33%
84
2.100
LT debt¥B
1.864
1.822
2.085
2.168
2.437
2.481
2.646
3.002
2.853
3.208
5.351
5.65%
6.08%
71
Revenue
¥5.179B
8.44%
1.00×
Cost of revenue
¥2.987B
8.42%
1.00×
Operating expenses
¥1.041B
8.80%
1.03×
Goodwill & intangibles
15.85%
Property and equipment
15.47%
Spread over hurdle
20.10%