8.041
Revenue¥B
4.472
4.906
5.246
5.757
6.234
6.708
7.254
7.805
8.558
9.331
8.564
8.40%
8.40%
65
20.37
Revenue growth%
15.43
18.11
15.48
13.19
10.78
9.53
7.23
6.95
8.04
5.49
27.49
7.23
10.16
64
23.05
Gross margin%
25.67
27.39
27.38
24.75
26.90
29.74
32.63
29.80
29.56
31.47
14.24
29.80
28.48
26
11.56
Operating margin%
8.14
10.76
11.15
9.72
12.21
10.07
12.87
10.17
7.96
5.55
29.35
10.07
10.12
33
13.48
Net margin%
17.31
17.53
19.08
16.91
15.19
14.15
11.43
11.75
13.71
13.86
11.83
13.71
14.67
33
20.88
P/E ratio (avg)x
20.02
22.32
24.76
27.90
32.38
33.20
38.47
40.43
46.35
46.94
16.30
40.43
32.79
8
15.22
EV/EBITx
13.83
15.68
16.13
14.87
16.70
16.05
15.45
16.92
18.96
20.29
36.16
16.92
16.09
89
9.63
FCF yield (avg)%
13.19
12.75
13.83
13.47
14.06
11.29
8.65
7.95
5.58
6.30
13.45
7.95
12.02
6
17.76
FCF margin%
19.20
20.98
20.93
21.45
19.38
20.01
17.62
15.63
14.89
12.52
18.20
15.63
19.29
13
1.103
FCF / Net incomex
1.496
1.684
1.694
1.745
1.794
1.915
2.167
2.158
2.458
2.430
0.155
2.167
1.855
8
4.09
ROIC%
26.50
28.67
25.89
23.92
24.31
21.41
24.04
21.62
21.29
23.62
25.63
21.62
23.98
58
6.79
Return on equity%
25.20
27.01
26.67
26.39
24.16
23.10
23.14
22.93
20.93
18.54
20.17
22.93
23.65
14
25.36
Return on assets%
30.58
33.31
32.98
32.98
30.71
28.61
29.35
29.16
27.93
26.50
4.43
28.61
29.97
54
2.08
EPS¥
1.99
2.00
2.17
2.08
2.36
2.45
2.54
2.55
2.75
2.74
2.26
3.00%
3.09%
—
15.00
EPS growth%
10.48
10.73
11.95
11.48
14.45
17.32
17.33
19.78
18.33
17.44
22.11
17.44
15.88
20
1.78
Bookvalue per sh¥
3.09
2.91
2.99
3.20
3.43
3.05
3.03
3.22
3.10
2.88
0.53
(3.39%)
(1.75%)
—
1.34
FCF per share¥
2.64
2.64
2.86
3.10
3.56
3.51
3.23
3.28
3.59
4.02
0.49
2.48%
5.26%
—
1.07
Dividend per sh¥
2.31
2.47
2.65
2.38
2.50
2.70
2.91
2.64
2.76
2.61
1.49
0.83%
1.25%
—
22.36
Div yield (avg)%
26.31
23.60
21.76
22.70
23.53
22.07
23.25
23.47
22.12
20.86
15.47
22.12
22.97
93
16.76
Payout ratio%
11.19
8.22
10.52
11.57
9.79
9.46
8.42
6.04
4.24
6.42
12.06
6.42
8.94
56
1.188
Shares (diluted)B
1.873
2.197
2.416
2.804
2.930
3.124
3.287
3.324
3.809
4.434
1.193
8.64%
9.74%
30
4.62
Buyback yield%
9.70
12.37
10.48
13.34
14.01
11.47
8.62
9.31
7.68
4.73
25.11
8.62
10.09
62
1.656
D/E ratiox
2.032
2.206
2.068
2.011
2.151
2.355
2.492
2.721
3.041
3.100
1.028
2.721
2.280
62
2.343
Enterprise value¥B
0.897
0.903
0.875
0.828
0.888
0.851
0.752
0.675
0.594
0.643
5.026
(6.24%)
(4.01%)
91
1.224
LT debt¥B
4.083
4.289
4.334
4.026
3.507
3.587
3.607
3.832
4.172
4.548
0.955
5.34%
0.57%
15
Revenue
¥9.331B
8.40%
1.00×
Cost of revenue
¥4.732B
8.57%
1.02×
Operating expenses
¥1.409B
8.83%
1.04×
Goodwill & intangibles
16.01%
Property and equipment
15.16%
Spread over hurdle
20.43%