1.572
Revenue¥B
5.581
6.005
6.376
6.850
7.201
7.694
8.297
9.000
9.558
10.20
1.649
7.22%
6.89%
68
14.71
Revenue growth%
15.81
15.31
16.74
19.14
21.39
20.36
21.63
24.30
22.63
21.34
28.27
21.63
20.85
63
10.67
Gross margin%
7.68
10.64
13.08
12.33
12.33
13.62
13.86
12.55
14.29
16.31
11.87
13.86
12.81
38
11.00
Operating margin%
19.04
20.92
21.21
22.24
20.85
19.44
22.26
19.97
19.46
21.51
3.17
19.97
20.88
10
12.39
Net margin%
1.91
3.73
0.74
3.07
3.34
3.35
5.16
5.98
6.49
5.00
21.94
5.16
3.54
7
19.83
P/E ratio (avg)x
34.77
39.45
44.73
45.52
43.02
43.21
43.97
41.53
41.17
47.71
13.10
43.21
43.12
51
29.94
EV/EBITx
45.88
53.37
64.39
71.88
75.91
84.41
83.52
98.72
105.8
106.3
12.96
98.72
79.72
67
3.04
FCF yield (avg)%
24.31
24.60
25.74
23.94
23.72
22.55
25.19
24.84
24.30
26.59
8.54
24.84
24.46
39
15.09
FCF margin%
14.41
14.01
16.45
16.75
14.23
13.33
11.35
9.42
7.14
6.96
21.52
9.42
13.67
63
0.451
FCF / Net incomex
1.060
0.979
0.990
0.997
0.907
0.920
0.955
0.869
0.881
0.866
0.961
0.881
0.937
12
17.75
ROIC%
21.03
22.99
25.15
23.25
22.66
23.33
23.93
22.76
21.13
21.50
21.47
22.76
22.88
92
19.21
Return on equity%
9.03
8.72
7.07
9.68
12.10
9.29
8.84
7.23
4.99
3.83
7.30
7.23
8.78
21
9.67
Return on assets%
18.07
19.47
18.29
17.15
15.94
18.27
17.95
20.36
22.44
23.24
9.21
20.36
18.28
85
0.39
EPS¥
1.29
1.22
1.20
1.27
1.31
1.41
1.47
1.55
1.41
1.26
0.40
(0.88%)
(1.31%)
—
15.00
EPS growth%
7.60
9.62
7.16
7.49
8.69
11.01
10.60
8.27
8.98
8.17
9.08
8.98
8.48
58
1.30
Bookvalue per sh¥
2.59
2.60
2.92
3.26
3.86
4.55
5.40
5.89
6.99
7.50
0.28
14.25%
12.31%
—
0.84
FCF per share¥
1.80
1.81
1.66
1.83
1.75
1.55
1.41
1.36
1.38
1.46
0.96
(3.60%)
(1.95%)
—
0.61
Dividend per sh¥
1.12
1.17
1.31
1.21
1.25
1.19
1.33
1.45
1.44
1.38
0.25
2.07%
3.01%
—
20.45
Div yield (avg)%
26.45
28.94
30.87
29.02
28.35
27.49
29.15
29.99
29.44
29.12
17.34
29.15
29.07
49
22.02
Payout ratio%
27.61
29.55
26.97
25.64
28.18
30.06
29.62
29.42
27.46
25.53
21.88
29.42
27.90
55
3.287
Shares (diluted)B
4.539
5.025
5.790
5.731
5.699
5.609
6.517
6.390
6.235
5.910
3.363
0.73%
3.40%
6
7.45
Buyback yield%
19.29
21.81
19.30
17.69
19.49
22.05
24.14
22.61
24.88
22.06
18.54
22.61
21.93
16
1.145
D/E ratiox
1.536
1.656
1.923
2.244
2.108
2.391
2.230
2.309
2.695
2.809
1.235
2.391
2.237
83
0.450
Enterprise value¥B
6.865
7.934
8.810
9.203
10.70
11.47
11.53
13.27
13.67
16.43
5.584
8.94%
9.34%
84
4.036
LT debt¥B
2.158
2.298
2.229
2.094
2.272
2.083
2.145
2.009
1.955
2.139
3.760
(1.20%)
(0.50%)
9
Revenue
¥10.20B
6.89%
1.00×
Cost of revenue
¥6.240B
6.81%
0.99×
Operating expenses
¥2.451B
6.97%
1.01×
Goodwill & intangibles
17.93%
Cash and investments
17.90%
Property and equipment
17.16%
Spread over hurdle
(1.84%)