3.065
Revenue¥B
2.210
2.361
2.595
2.840
3.131
3.362
3.649
3.898
4.277
4.632
3.364
8.15%
8.34%
47
21.29
Revenue growth%
26.00
27.54
26.45
29.21
31.99
29.97
27.01
24.54
24.45
27.22
13.36
27.01
27.12
78
10.96
Gross margin%
21.98
22.55
21.75
22.26
23.61
26.18
24.26
24.88
26.67
23.81
11.75
24.88
23.71
48
3.36
Operating margin%
17.62
19.02
21.29
18.71
17.83
19.72
19.07
19.15
21.19
24.13
26.01
19.72
19.11
60
4.96
Net margin%
22.96
21.37
20.56
21.05
22.32
22.13
20.10
20.47
22.37
23.49
18.79
22.13
21.75
58
33.23
P/E ratio (avg)x
9.088
9.420
11.22
12.40
13.28
13.83
15.16
17.80
19.87
19.95
18.63
17.80
13.56
80
14.00
EV/EBITx
11.46
11.77
12.30
12.82
13.26
13.86
14.10
14.19
16.15
16.01
10.78
14.19
13.56
67
3.56
FCF yield (avg)%
8.60
6.43
4.65
2.50
4.47
3.43
5.90
3.03
4.02
4.45
17.66
4.02
4.46
25
28.52
FCF margin%
17.09
14.89
13.28
11.83
13.21
10.54
8.32
10.73
13.11
14.68
8.12
10.73
13.16
61
0.699
FCF / Net incomex
1.973
1.963
1.911
1.995
2.136
1.981
2.133
1.930
2.025
1.797
1.197
1.981
1.977
71
20.15
ROIC%
15.30
13.23
11.08
12.77
14.84
13.82
12.46
13.50
10.70
12.24
20.69
12.46
13.00
49
2.87
Return on equity%
19.10
18.50
17.55
19.56
21.56
21.85
24.64
23.79
23.62
24.41
12.85
23.79
21.71
88
28.76
Return on assets%
19.61
21.68
18.97
20.78
17.80
14.84
13.91
12.44
11.63
9.44
15.11
12.44
16.32
13
1.08
EPS¥
1.01
1.06
1.24
1.28
1.37
1.54
1.59
1.62
1.78
1.97
1.17
7.58%
8.31%
—
23.60
EPS growth%
16.03
18.31
16.14
17.38
20.19
20.55
22.87
21.02
18.80
18.66
29.32
20.55
18.73
7
0.67
Bookvalue per sh¥
1.33
1.48
1.67
1.68
1.60
1.70
1.56
1.51
1.60
1.43
0.91
(2.24%)
1.56%
—
0.34
FCF per share¥
0.53
0.53
0.59
0.71
0.73
0.80
0.88
0.88
1.05
1.06
0.84
7.94%
6.96%
—
0.24
Dividend per sh¥
0.60
0.58
0.57
0.56
0.61
0.66
0.64
0.60
0.66
0.71
1.07
2.92%
2.20%
—
5.32
Div yield (avg)%
32.23
32.51
33.65
36.13
38.56
36.33
35.52
33.64
32.38
31.17
24.93
33.64
33.64
14
22.73
Payout ratio%
1.85
0.40
0.53
0.40
1.65
0.50
0.74
1.05
0.40
0.40
13.20
0.50
0.51
79
3.447
Shares (diluted)B
2.357
2.529
2.327
2.228
2.468
2.560
2.523
2.695
2.858
2.602
3.532
1.06%
0.11%
29
2.56
Buyback yield%
24.77
25.67
24.28
21.38
20.15
21.78
24.58
24.77
22.37
22.48
23.75
22.48
23.38
80
1.198
D/E ratiox
0.570
0.622
0.669
0.746
0.857
0.890
1.013
0.978
0.975
1.085
1.051
0.978
0.873
87
0.467
Enterprise value¥B
3.098
3.229
2.994
3.146
2.978
3.058
3.208
2.914
2.849
3.053
1.704
0.50%
(0.91%)
80
1.108
LT debt¥B
2.423
2.342
2.170
2.269
1.969
2.088
1.823
1.673
1.616
1.616
2.384
(3.88%)
(4.49%)
77
Revenue
¥4.632B
8.34%
1.00×
Cost of revenue
¥3.147B
8.53%
1.02×
Operating expenses
¥450.6M
7.69%
0.94×
Goodwill & intangibles
19.34%
Property and equipment
18.72%
Spread over hurdle
(1.70%)