2.230
Revenue¥B
7.951
8.392
9.007
9.458
10.24
11.04
11.80
12.38
13.34
14.29
2.416
6.89%
6.60%
39
23.22
Revenue growth%
35.30
38.10
36.99
36.02
36.02
36.75
38.00
37.42
36.78
36.00
17.41
36.78
36.76
75
14.14
Gross margin%
22.76
22.20
21.64
18.82
16.31
19.01
19.90
17.85
20.79
18.08
12.09
19.01
19.45
94
7.43
Operating margin%
26.03
26.88
27.38
26.27
23.44
26.37
29.01
28.14
29.24
28.76
6.40
28.76
27.13
55
11.75
Net margin%
5.84
6.36
5.95
4.85
7.79
8.68
7.69
9.16
7.81
9.46
20.17
8.68
7.74
66
29.74
P/E ratio (avg)x
24.32
23.70
21.16
20.08
17.31
15.16
15.06
13.61
11.57
10.03
22.84
13.61
16.23
15
28.75
EV/EBITx
25.52
28.27
27.49
32.91
35.77
38.98
39.75
48.09
52.11
56.78
15.92
48.09
37.38
28
12.28
FCF yield (avg)%
17.38
16.50
16.16
15.60
18.15
20.85
23.09
20.25
20.32
20.52
8.89
20.52
19.20
83
29.65
FCF margin%
18.46
19.07
19.98
20.19
17.40
18.47
21.02
21.02
19.23
17.24
15.04
19.23
19.15
24
0.626
FCF / Net incomex
1.529
1.620
1.672
1.626
1.528
1.762
1.863
2.134
2.122
2.305
0.293
2.122
1.717
54
23.68
ROIC%
21.81
20.22
21.22
20.91
22.17
22.98
23.16
22.52
24.91
27.20
19.69
23.16
22.34
83
27.87
Return on equity%
6.07
7.41
7.50
7.71
8.63
9.76
8.78
7.05
9.96
9.18
5.76
9.18
8.17
90
17.40
Return on assets%
15.23
17.22
15.50
16.85
14.52
14.81
15.40
17.80
19.25
19.62
10.12
17.80
16.17
67
12.06
EPS¥
18.18
19.43
19.59
19.34
18.22
19.51
19.69
18.09
20.34
20.32
12.39
2.21%
0.82%
—
27.72
EPS growth%
10.28
7.83
9.57
10.91
10.06
13.01
10.70
13.33
12.52
14.05
11.39
13.01
10.80
43
4.91
Bookvalue per sh¥
6.98
8.28
8.46
8.60
9.14
9.90
9.82
10.89
11.76
11.74
14.76
5.13%
5.44%
—
17.48
FCF per share¥
19.15
19.86
22.22
24.31
23.08
24.73
27.69
29.87
33.22
33.01
6.79
7.42%
4.73%
—
3.97
Dividend per sh¥
22.78
22.24
26.52
27.41
28.63
33.61
37.99
42.67
46.87
47.01
15.06
10.43%
7.34%
—
24.58
Div yield (avg)%
19.13
20.81
20.51
21.91
19.84
22.44
22.10
20.63
18.26
15.74
22.36
20.63
20.57
25
6.94
Payout ratio%
16.85
14.15
11.78
10.82
11.40
9.58
8.21
6.98
5.25
3.35
14.47
6.98
10.20
73
0.785
Shares (diluted)B
0.859
0.938
0.903
0.872
1.022
0.998
1.122
1.153
1.151
1.233
0.765
3.82%
3.59%
50
5.43
Buyback yield%
20.01
22.64
20.39
19.67
18.44
17.60
15.30
14.34
16.46
19.05
4.81
16.46
18.74
40
1.667
D/E ratiox
1.734
1.744
1.814
1.896
1.893
1.803
1.778
2.027
2.134
2.408
1.756
2.027
1.854
43
15.30
Enterprise value¥B
18.99
22.25
25.14
26.20
29.82
35.43
36.08
35.60
35.48
42.90
7.965
7.54%
9.00%
71
8.891
LT debt¥B
14.33
15.42
14.99
15.01
14.82
14.60
14.09
15.50
15.93
15.60
9.502
1.03%
2.58%
91
Revenue
¥14.29B
6.60%
1.00×
Cost of revenue
¥6.595B
6.43%
0.98×
Operating expenses
¥2.574B
6.86%
1.02×
Cash and investments
20.19%
Property and equipment
17.79%
Spread over hurdle
11.28%