4.786
Revenue¥B
5.229
5.311
5.456
5.606
5.631
5.721
5.907
6.021
6.244
6.399
5.200
2.59%
2.34%
8
11.47
Revenue growth%
8.95
7.01
9.46
10.77
8.25
7.10
8.30
9.05
11.82
11.30
8.02
9.05
9.00
30
25.28
Gross margin%
7.82
10.56
8.07
8.58
5.98
7.17
9.06
8.72
10.05
7.05
25.61
8.72
8.32
50
6.43
Operating margin%
9.23
8.06
9.66
10.49
9.70
6.84
8.78
6.44
3.96
5.11
5.39
6.44
8.42
20
23.39
Net margin%
11.21
12.07
14.11
14.89
15.19
18.01
18.19
17.55
16.20
13.70
21.62
17.55
15.04
86
26.41
P/E ratio (avg)x
28.58
27.51
30.64
33.20
34.01
36.42
39.81
46.33
47.36
54.64
21.63
46.33
35.22
45
18.26
EV/EBITx
30.67
31.41
36.26
35.12
38.56
36.95
41.33
45.70
50.88
55.65
28.85
45.70
37.75
21
21.79
FCF yield (avg)%
2.90
0.40
0.40
1.85
0.40
0.40
0.40
2.38
2.74
3.81
15.66
2.38
1.12
23
25.34
FCF margin%
25.87
23.99
26.78
26.78
29.42
27.31
29.71
26.97
28.77
26.49
3.95
27.31
26.88
65
0.656
FCF / Net incomex
1.237
1.211
1.200
1.229
1.284
1.347
1.353
1.195
1.115
1.193
1.192
1.195
1.220
86
7.96
ROIC%
7.15
5.08
7.80
5.71
5.52
3.18
0.54
0.40
1.45
0.40
19.94
0.54
4.13
5
10.47
Return on equity%
11.41
11.69
9.11
7.27
8.73
10.41
7.52
7.05
9.34
7.93
5.15
7.93
8.92
77
29.39
Return on assets%
14.19
16.27
15.26
16.91
14.35
13.91
11.42
11.71
8.93
6.63
21.90
11.42
14.05
70
0.29
EPS¥
1.06
1.13
1.07
1.03
1.10
1.21
1.23
1.15
1.05
0.99
0.31
(1.98%)
(0.03%)
—
20.69
EPS growth%
30.20
32.41
32.64
31.03
30.67
28.08
25.67
23.79
26.38
23.39
6.49
25.67
29.14
26
0.28
Bookvalue per sh¥
0.52
0.48
0.50
0.57
0.52
0.57
0.58
0.55
0.58
0.57
0.42
1.58%
0.19%
—
1.17
FCF per share¥
1.46
1.44
1.33
1.23
1.40
1.41
1.51
1.44
1.38
1.55
0.89
2.07%
0.73%
—
1.09
Dividend per sh¥
0.75
0.73
0.74
0.73
0.73
0.68
0.60
0.63
0.68
0.69
1.13
(1.18%)
(2.35%)
—
11.64
Div yield (avg)%
11.73
10.26
12.33
14.90
13.39
14.76
17.51
20.38
20.15
22.68
3.11
20.15
14.83
70
19.53
Payout ratio%
8.90
6.84
7.83
7.56
9.84
12.02
14.96
15.31
15.04
17.24
16.31
15.04
10.93
82
1.445
Shares (diluted)B
1.047
1.154
1.137
1.142
1.104
1.156
1.265
1.318
1.426
1.299
1.425
3.31%
0.99%
45
20.65
Buyback yield%
1.97
0.78
3.61
4.09
6.01
6.88
8.37
10.48
7.68
8.25
29.52
8.25
6.45
92
0.139
D/E ratiox
0.942
1.079
1.168
1.193
1.213
1.284
1.253
1.197
1.223
1.419
0.184
1.253
1.205
54
2.388
Enterprise value¥B
8.381
7.793
8.623
8.073
7.230
7.335
6.620
7.459
8.121
8.837
5.768
4.09%
0.22%
87
3.851
LT debt¥B
1.409
1.220
1.082
1.068
1.071
0.925
0.934
0.969
1.040
0.961
5.149
(2.13%)
(4.19%)
66
Revenue
¥6.399B
2.34%
1.00×
Cost of revenue
¥3.255B
2.43%
1.01×
Operating expenses
¥928.0M
1.93%
0.96×
Property and equipment
18.24%
Goodwill & intangibles
17.42%
Return on capital
107.79%
Spread over hurdle
102.25%