3.509
Revenue¥B
9.967
10.85
11.70
12.28
13.04
13.70
14.51
15.78
16.81
17.88
3.616
6.52%
6.46%
88
20.99
Revenue growth%
15.90
18.86
21.44
21.09
18.76
17.49
15.67
16.95
15.45
15.97
7.35
15.97
17.22
42
18.26
Gross margin%
27.98
25.27
25.88
26.98
27.06
24.13
23.66
22.19
21.63
20.06
22.23
22.19
24.70
87
2.04
Operating margin%
26.46
28.31
30.53
31.35
33.62
36.24
34.42
33.84
33.17
30.35
8.85
33.84
32.26
88
23.46
Net margin%
5.64
7.90
8.45
7.37
9.76
10.39
10.76
8.04
5.20
5.32
6.44
8.04
7.97
70
15.01
P/E ratio (avg)x
31.21
29.29
31.78
29.04
30.56
30.22
26.16
23.71
21.09
21.08
32.34
23.71
29.17
22
26.06
EV/EBITx
52.29
59.53
66.68
77.29
81.67
96.59
111.9
123.0
121.2
115.9
15.95
115.9
89.13
54
27.10
FCF yield (avg)%
18.59
19.21
20.59
19.31
18.19
19.45
17.98
16.56
13.69
11.74
19.56
16.56
18.39
14
22.94
FCF margin%
26.50
27.69
30.39
29.31
30.48
28.96
30.56
30.22
29.84
30.38
25.95
30.22
30.03
71
1.554
FCF / Net incomex
0.164
0.157
0.141
0.147
0.155
0.168
0.164
0.169
0.159
0.175
1.708
0.168
0.161
95
9.36
ROIC%
37.10
34.46
37.04
38.34
35.94
38.74
39.77
40.12
42.41
43.11
21.39
40.12
38.54
73
5.19
Return on equity%
5.94
7.53
5.78
7.97
7.19
4.83
1.85
3.70
1.75
0.40
11.03
1.85
5.30
9
24.74
Return on assets%
30.54
33.10
33.74
34.74
33.40
31.76
29.73
28.27
26.50
27.42
14.31
28.27
31.15
73
1.57
EPS¥
9.67
11.01
10.99
12.58
12.75
13.68
16.01
17.24
19.58
22.05
1.66
11.57%
9.40%
—
21.10
EPS growth%
13.75
10.88
12.98
11.67
13.20
10.61
13.05
13.87
13.26
15.33
21.63
13.26
13.13
55
5.50
Bookvalue per sh¥
1.73
1.56
1.52
1.44
1.60
1.55
1.56
1.38
1.26
1.30
5.26
(4.03%)
(2.83%)
—
7.81
FCF per share¥
6.23
5.68
6.17
5.82
6.24
6.86
6.81
7.44
6.87
6.05
4.92
(0.64%)
(1.40%)
—
4.53
Dividend per sh¥
4.23
3.94
3.88
3.84
3.37
2.98
2.90
3.09
3.05
2.65
2.91
(4.70%)
(5.55%)
—
16.03
Div yield (avg)%
4.51
2.78
3.57
1.04
0.40
0.40
2.52
2.08
1.26
0.86
13.46
1.26
1.67
37
17.86
Payout ratio%
24.25
22.06
24.04
22.21
23.97
25.76
25.10
23.04
25.69
25.30
9.20
25.30
24.14
86
2.071
Shares (diluted)B
1.930
1.803
1.678
1.621
1.592
1.513
1.383
1.408
1.571
1.644
2.041
0.63%
(1.31%)
12
14.78
Buyback yield%
30.04
30.75
33.32
36.03
35.41
34.87
36.64
35.03
32.80
30.47
8.75
34.87
34.09
19
0.889
D/E ratiox
1.349
1.307
1.469
1.627
1.620
1.623
1.651
1.719
1.713
1.932
1.226
1.713
1.625
62
15.07
Enterprise value¥B
11.65
11.06
10.46
10.22
10.58
11.04
11.87
11.77
13.23
13.06
6.092
4.30%
0.83%
38
16.04
LT debt¥B
4.400
4.372
5.013
5.431
5.005
4.877
4.704
5.360
5.302
5.443
4.311
1.69%
2.13%
41
Revenue
¥17.88B
6.46%
1.00×
Cost of revenue
¥11.68B
6.61%
1.01×
Operating expenses
¥2.512B
6.69%
1.02×
Property and equipment
20.79%
Goodwill & intangibles
15.33%
Spread over hurdle
10.09%