5.396
Revenue¥B
5.065
5.415
5.669
6.095
6.530
6.967
7.312
7.737
7.972
8.509
5.725
5.44%
5.96%
60
21.78
Revenue growth%
11.06
10.50
10.30
11.64
14.05
14.29
14.32
17.28
19.79
19.66
11.05
17.28
14.17
91
3.36
Gross margin%
5.43
5.17
5.14
3.35
0.97
0.50
0.40
0.40
0.40
1.24
17.39
0.40
1.10
66
13.82
Operating margin%
13.24
12.92
14.37
13.66
11.57
10.11
7.55
7.48
6.23
7.57
10.98
7.55
10.84
85
20.24
Net margin%
19.95
20.70
20.12
18.26
16.70
18.75
16.96
18.65
17.71
15.91
2.06
17.71
18.46
8
22.91
P/E ratio (avg)x
15.13
13.63
14.45
13.55
13.76
14.92
13.53
14.99
14.83
14.92
17.39
14.92
14.64
85
31.77
EV/EBITx
15.83
14.76
15.36
15.18
14.71
13.71
13.26
12.04
11.28
11.49
33.94
12.04
14.21
28
8.72
FCF yield (avg)%
6.77
4.74
5.55
8.44
8.47
11.45
11.71
14.50
13.51
14.32
5.58
13.51
9.96
49
8.05
FCF margin%
19.79
21.66
21.19
20.94
19.06
18.98
21.25
23.58
21.07
20.08
6.98
21.07
21.00
13
0.213
FCF / Net incomex
1.287
1.310
1.161
1.232
1.226
1.291
1.275
1.099
1.111
1.181
0.551
1.181
1.229
88
23.62
ROIC%
15.06
17.09
14.54
15.77
18.26
17.78
16.25
17.16
20.10
18.52
21.88
17.78
17.12
41
28.06
Return on equity%
28.53
30.41
29.96
32.33
34.60
35.29
35.15
34.26
32.35
34.52
21.08
34.52
33.30
12
15.51
Return on assets%
15.49
14.43
13.86
15.51
12.61
13.78
11.31
10.01
8.88
6.69
5.56
10.01
13.20
66
2.34
EPS¥
1.74
1.73
1.65
1.69
1.51
1.51
1.43
1.33
1.43
1.32
2.40
(2.58%)
(2.67%)
—
19.99
EPS growth%
14.20
15.73
12.97
10.62
9.79
9.44
10.65
12.75
11.37
10.97
23.30
10.97
11.17
35
1.21
Bookvalue per sh¥
3.37
3.80
3.77
3.74
3.68
3.82
3.72
4.18
4.27
4.89
0.72
5.83%
4.63%
—
2.68
FCF per share¥
0.92
0.95
0.93
0.87
0.96
0.97
0.93
0.88
0.91
1.03
2.54
1.30%
2.44%
—
1.95
Dividend per sh¥
2.25
2.13
2.04
1.97
2.19
2.33
2.22
2.53
2.54
2.60
2.25
3.49%
1.03%
—
12.81
Div yield (avg)%
12.46
14.17
13.34
14.36
13.82
12.84
10.09
10.06
11.28
9.07
18.55
10.09
12.65
40
11.78
Payout ratio%
8.86
6.97
5.94
5.02
7.45
9.55
8.54
8.57
8.92
11.59
2.15
8.92
8.55
84
1.704
Shares (diluted)B
2.251
2.409
2.614
3.090
3.265
3.654
3.946
4.139
4.554
4.734
1.676
7.71%
8.28%
79
9.73
Buyback yield%
16.05
17.69
17.59
16.71
14.88
15.77
13.82
14.69
12.13
14.51
27.63
14.51
15.33
27
0.502
D/E ratiox
0.374
0.382
0.347
0.340
0.328
0.334
0.320
0.305
0.317
0.295
1.638
0.317
0.331
88
4.769
Enterprise value¥B
6.781
6.137
6.404
6.577
5.804
6.172
6.875
6.744
6.976
6.774
0.688
3.14%
1.10%
21
2.672
LT debt¥B
3.132
3.035
2.855
2.789
2.585
2.922
3.204
3.506
3.756
3.692
6.401
7.39%
1.37%
92
Revenue
¥8.509B
5.96%
1.00×
Cost of revenue
¥5.956B
5.96%
1.00×
Operating expenses
¥1.742B
5.63%
0.97×
Property and equipment
19.04%
Cash and investments
16.87%
Spread over hurdle
12.11%