11.59
Revenue¥B
7.465
7.454
7.528
7.659
7.761
7.924
7.976
8.207
8.106
8.254
12.09
1.24%
1.03%
64
16.34
Revenue growth%
19.08
16.86
19.66
21.81
19.23
19.78
21.61
20.15
17.29
19.98
16.49
19.98
19.72
85
18.26
Gross margin%
5.86
8.02
7.52
4.90
6.17
7.16
9.71
11.80
14.79
14.34
22.86
11.80
7.77
30
3.44
Operating margin%
22.67
20.17
17.38
15.37
12.71
12.02
14.96
13.39
11.30
13.32
6.03
13.32
14.17
33
9.53
Net margin%
3.34
1.14
1.71
3.12
4.54
5.50
8.32
6.91
4.34
3.08
11.05
5.50
3.84
33
22.45
P/E ratio (avg)x
22.71
21.23
20.23
21.54
21.56
23.67
23.69
22.57
22.55
25.17
14.64
23.67
22.56
14
26.11
EV/EBITx
29.54
29.42
26.49
29.70
32.79
34.86
34.14
37.33
36.72
33.88
25.02
34.86
33.33
89
29.00
FCF yield (avg)%
16.74
16.46
15.13
17.25
19.76
20.80
20.39
23.38
20.89
23.87
16.29
20.89
20.07
60
26.80
FCF margin%
27.34
28.76
30.42
30.31
30.39
30.86
31.73
32.62
31.96
30.39
29.89
31.73
30.40
15
1.337
FCF / Net incomex
0.330
0.289
0.303
0.332
0.315
0.281
0.262
0.248
0.227
0.236
0.108
0.248
0.285
15
23.73
ROIC%
4.36
6.79
5.49
6.41
7.95
7.81
9.77
11.41
10.63
9.27
23.87
9.77
7.88
71
18.13
Return on equity%
4.78
2.55
0.40
0.40
1.55
2.56
0.40
0.40
1.32
0.40
7.07
0.40
0.86
75
14.57
Return on assets%
25.46
26.60
26.02
23.29
23.94
22.67
23.31
23.75
21.64
22.66
17.24
22.67
23.53
15
1.25
EPS¥
1.32
1.54
1.60
1.75
1.74
1.76
1.73
1.76
1.72
1.92
1.36
2.01%
5.32%
—
25.23
EPS growth%
5.41
3.23
2.56
3.14
4.30
1.50
0.40
1.20
1.51
2.71
20.13
1.50
2.64
9
1.59
Bookvalue per sh¥
0.36
0.40
0.41
0.45
0.50
0.50
0.52
0.58
0.53
0.52
1.55
0.55%
3.32%
—
1.40
FCF per share¥
1.59
1.58
1.76
1.80
1.62
1.67
1.57
1.40
1.37
1.22
2.02
(5.47%)
(2.01%)
—
1.28
Dividend per sh¥
3.45
3.66
4.02
4.22
4.18
5.00
5.83
5.86
6.68
8.08
1.20
14.10%
10.20%
—
9.33
Div yield (avg)%
33.57
31.28
30.79
30.21
27.75
25.41
26.49
24.33
25.06
27.16
13.93
25.41
27.45
78
7.95
Payout ratio%
4.12
4.87
4.22
1.88
3.63
5.74
4.58
2.05
0.40
1.16
21.19
2.05
3.87
59
1.465
Shares (diluted)B
1.245
1.224
1.218
1.130
1.007
1.085
1.202
1.242
1.123
1.087
1.511
1.54%
(2.18%)
54
10.49
Buyback yield%
7.03
7.36
7.72
6.53
4.99
7.36
4.40
2.55
3.40
3.18
29.08
3.40
5.76
68
0.331
D/E ratiox
1.513
1.313
1.444
1.261
1.359
1.347
1.256
1.208
1.205
1.140
0.159
1.208
1.287
95
10.82
Enterprise value¥B
1.152
1.143
1.246
1.329
1.338
1.408
1.399
1.316
1.464
1.470
9.345
1.90%
2.12%
15
9.157
LT debt¥B
8.316
7.687
8.147
8.040
7.228
7.170
7.776
6.831
6.216
6.188
2.125
(3.06%)
(2.95%)
61
Revenue
¥8.254B
1.03%
1.00×
Cost of revenue
¥5.778B
1.05%
1.00×
Operating expenses
¥1.602B
1.36%
1.03×
Goodwill & intangibles
20.09%
Property and equipment
19.30%
Cash and investments
15.05%
Spread over hurdle
(0.32%)