3.806
Revenue¥B
5.293
5.551
5.664
5.931
6.130
6.287
6.544
6.806
7.197
7.652
4.046
4.54%
4.37%
76
16.29
Revenue growth%
10.34
8.46
10.72
9.42
9.52
6.90
4.73
6.06
8.79
10.08
16.26
6.90
9.11
92
9.05
Gross margin%
28.98
30.15
28.22
28.80
31.02
31.28
31.97
29.16
26.23
29.00
28.85
29.16
29.08
9
23.53
Operating margin%
20.14
21.36
20.81
21.60
23.15
24.24
22.34
20.30
22.29
19.97
14.55
22.29
21.48
66
3.18
Net margin%
26.16
28.44
28.04
30.31
32.21
34.58
35.88
34.93
35.46
32.61
5.29
34.93
32.41
73
34.50
P/E ratio (avg)x
33.90
30.05
26.66
25.60
23.49
24.27
24.52
22.90
22.11
21.64
37.48
22.90
24.40
28
29.14
EV/EBITx
13.77
15.63
15.55
17.51
19.75
20.05
23.31
24.10
25.52
27.46
9.338
24.10
19.90
94
5.56
FCF yield (avg)%
10.85
9.97
7.23
9.30
6.39
7.84
10.45
13.09
11.44
12.26
14.16
11.44
10.21
59
24.68
FCF margin%
21.80
23.19
20.55
22.39
24.71
22.88
23.46
20.97
22.56
23.30
3.09
22.88
22.72
54
1.786
FCF / Net incomex
0.303
0.359
0.434
0.482
0.548
0.623
0.607
0.672
0.815
0.860
1.331
0.672
0.577
66
13.55
ROIC%
10.49
11.31
13.75
15.73
14.20
14.03
12.35
13.18
10.36
9.61
13.37
12.35
12.77
19
22.71
Return on equity%
13.03
14.47
13.62
13.42
11.56
14.34
16.49
18.94
18.13
19.80
7.50
18.13
14.40
83
24.68
Return on assets%
18.27
16.88
16.55
14.33
13.90
13.57
12.21
14.64
15.80
18.43
19.80
14.64
15.22
64
0.39
EPS¥
0.84
0.90
1.02
1.16
1.25
1.23
1.33
1.25
1.42
1.55
0.42
4.40%
7.44%
—
8.18
EPS growth%
3.34
4.23
4.07
3.33
4.66
1.76
0.68
2.59
4.76
3.62
22.39
2.59
3.48
91
1.50
Bookvalue per sh¥
0.55
0.51
0.50
0.54
0.50
0.46
0.48
0.49
0.52
0.47
1.56
(1.02%)
(1.82%)
—
1.60
FCF per share¥
1.26
1.33
1.45
1.46
1.57
1.44
1.38
1.50
1.66
1.86
0.82
3.51%
4.23%
—
0.29
Dividend per sh¥
0.71
0.66
0.74
0.68
0.71
0.67
0.65
0.65
0.61
0.54
0.54
(5.41%)
(2.65%)
—
25.78
Div yield (avg)%
19.10
16.99
15.12
16.23
18.33
19.45
20.87
23.53
24.93
23.08
4.97
23.08
19.28
15
17.46
Payout ratio%
8.90
11.51
10.06
11.16
13.69
12.13
12.33
14.01
16.70
16.15
14.23
14.01
12.23
79
1.448
Shares (diluted)B
1.549
1.514
1.517
1.681
1.491
1.658
1.569
1.465
1.393
1.370
1.418
(1.68%)
(1.45%)
31
28.36
Buyback yield%
1.24
3.27
3.49
2.14
0.89
0.40
0.40
1.67
2.65
1.57
25.68
1.57
1.62
40
0.758
D/E ratiox
0.620
0.610
0.528
0.532
0.459
0.475
0.462
0.448
0.422
0.420
1.235
0.448
0.469
58
2.365
Enterprise value¥B
8.937
9.475
10.77
11.88
12.68
14.80
17.64
17.10
18.78
22.41
4.635
12.07%
11.55%
14
6.011
LT debt¥B
6.105
6.383
6.902
7.128
6.319
6.632
6.818
6.569
6.674
6.448
6.876
0.40%
0.73%
52
Revenue
¥7.652B
4.37%
1.00×
Cost of revenue
¥4.627B
4.34%
1.00×
Operating expenses
¥743.8M
4.81%
1.04×
Goodwill & intangibles
16.99%
Property and equipment
14.83%
Spread over hurdle
21.31%