9.294
Revenue¥B
15.39
15.35
15.43
15.59
15.56
16.09
16.08
16.33
16.85
17.58
10.26
2.48%
1.73%
50
3.97
Revenue growth%
27.51
27.70
27.45
28.60
28.49
26.85
29.78
27.15
26.60
28.68
28.08
27.15
27.61
65
11.54
Gross margin%
18.63
20.84
22.30
24.06
25.32
23.86
22.81
24.11
26.20
24.48
15.31
24.11
23.96
75
6.63
Operating margin%
0.81
2.34
2.15
4.19
1.94
3.02
2.69
5.49
6.93
7.67
25.56
5.49
2.86
42
16.57
Net margin%
16.04
15.38
18.01
16.15
16.82
14.30
14.49
13.38
10.96
11.52
9.50
13.38
14.94
91
21.64
P/E ratio (avg)x
31.62
31.31
30.41
33.28
36.98
36.04
38.91
39.49
39.15
36.17
30.53
38.91
36.11
26
35.69
EV/EBITx
39.84
40.70
41.21
41.45
37.55
34.75
37.04
33.21
29.88
29.81
37.38
33.21
37.29
8
9.90
FCF yield (avg)%
23.00
21.17
19.16
19.75
18.20
18.00
18.79
20.71
20.74
22.84
21.92
20.71
20.23
86
20.41
FCF margin%
3.78
5.57
6.14
4.35
1.91
3.52
1.67
0.98
0.40
2.97
27.46
1.67
3.25
30
0.815
FCF / Net incomex
2.347
2.682
2.788
2.791
3.201
3.499
3.768
4.411
4.349
4.304
0.351
4.304
3.350
39
27.34
ROIC%
7.10
9.49
11.52
8.74
7.66
6.25
6.63
6.26
7.04
7.45
22.06
6.63
7.28
82
15.93
Return on equity%
34.27
31.36
28.82
31.51
33.88
30.89
28.06
28.60
30.39
27.53
29.35
28.60
30.64
75
25.89
Return on assets%
13.19
11.37
10.25
12.84
12.88
10.72
9.97
7.30
6.26
7.74
6.78
7.74
10.48
89
1.50
EPS¥
4.79
4.66
5.08
5.27
4.75
4.40
4.76
4.89
5.20
5.35
1.57
2.41%
1.03%
—
11.53
EPS growth%
16.97
17.67
19.87
18.21
19.22
20.43
19.21
16.44
17.77
15.49
5.90
17.77
17.99
16
1.96
Bookvalue per sh¥
3.72
4.04
4.40
4.46
4.73
4.63
4.57
4.91
4.82
5.36
0.67
2.54%
4.76%
—
1.47
FCF per share¥
5.81
5.96
6.95
7.90
7.79
7.46
7.34
7.16
8.01
8.38
0.68
1.48%
5.33%
—
3.76
Dividend per sh¥
2.18
2.48
2.55
2.45
2.41
2.69
2.54
2.44
2.67
2.79
3.67
2.98%
3.22%
—
11.19
Div yield (avg)%
9.58
10.94
8.10
10.52
8.49
5.66
7.26
4.93
3.07
5.21
8.58
5.21
7.68
56
15.20
Payout ratio%
31.07
30.28
28.00
27.32
27.24
25.48
23.69
24.34
23.83
21.03
2.20
23.83
26.36
18
2.489
Shares (diluted)B
2.312
2.438
2.771
2.897
2.711
2.756
2.940
2.833
3.224
3.256
2.468
3.73%
3.77%
67
18.39
Buyback yield%
19.97
20.06
20.91
22.62
21.57
22.13
19.60
18.63
16.43
16.96
3.32
18.63
20.02
81
1.778
D/E ratiox
0.690
0.763
0.844
0.799
0.742
0.764
0.807
0.896
0.825
0.886
1.331
0.825
0.803
49
2.664
Enterprise value¥B
9.667
10.88
12.41
11.89
11.98
12.12
12.55
13.41
14.72
14.76
10.22
4.26%
4.94%
6
11.96
LT debt¥B
13.39
14.94
17.46
17.63
18.73
19.92
22.06
26.00
30.51
30.95
3.146
10.56%
10.42%
48
Revenue
¥17.58B
1.73%
1.00×
Cost of revenue
¥9.708B
1.79%
1.01×
Operating expenses
¥3.728B
1.44%
0.97×
Cash and investments
20.18%
Property and equipment
16.64%
Goodwill & intangibles
15.35%
Spread over hurdle
13.14%