16.15
Revenue¥B
9.460
10.04
11.05
11.86
12.83
13.75
14.77
15.96
17.39
19.12
17.96
8.31%
7.98%
83
18.04
Revenue growth%
8.61
8.64
7.72
9.56
8.33
7.22
9.83
7.14
9.02
9.76
4.07
9.02
8.63
49
8.08
Gross margin%
17.62
19.79
18.81
18.82
21.36
19.11
20.24
18.53
18.97
20.23
28.63
19.11
19.04
11
6.22
Operating margin%
16.94
14.30
14.79
12.28
13.22
12.80
10.43
12.02
9.38
12.14
24.53
12.02
12.54
51
4.40
Net margin%
12.84
13.03
14.31
14.10
15.96
16.76
14.97
15.17
14.06
16.56
8.68
15.17
14.64
6
31.95
P/E ratio (avg)x
32.81
39.51
43.41
47.78
53.40
60.59
61.19
65.96
68.50
71.62
9.410
65.96
56.99
49
11.81
EV/EBITx
57.04
58.29
66.31
78.76
82.47
92.17
93.10
100.6
108.3
123.3
15.03
100.6
87.32
83
14.17
FCF yield (avg)%
11.23
8.99
11.51
9.33
6.48
9.22
11.31
14.06
13.44
11.20
14.66
11.31
11.21
64
26.24
FCF margin%
28.56
30.63
28.44
28.43
29.01
29.09
29.23
26.97
28.03
27.17
28.71
28.03
28.50
35
0.183
FCF / Net incomex
0.788
0.706
0.742
0.652
0.709
0.636
0.660
0.611
0.652
0.659
0.351
0.652
0.659
5
29.94
ROIC%
34.69
32.66
31.56
31.59
30.83
33.80
34.76
37.58
35.51
38.15
4.31
35.51
34.24
60
14.18
Return on equity%
9.30
8.99
7.26
5.36
5.59
4.93
5.10
6.66
8.60
9.24
2.31
6.66
6.96
93
16.91
Return on assets%
26.45
26.47
24.65
25.01
24.51
25.17
26.18
27.30
26.06
24.65
19.01
26.06
25.61
13
0.35
EPS¥
1.47
1.34
1.50
1.68
1.59
1.45
1.42
1.51
1.50
1.53
0.38
(0.74%)
0.28%
—
10.50
EPS growth%
16.25
18.19
19.54
20.22
22.30
21.30
19.97
20.43
22.76
23.69
12.99
21.30
20.32
47
0.37
Bookvalue per sh¥
0.98
0.97
0.84
0.89
0.83
0.74
0.77
0.69
0.61
0.64
0.93
(4.97%)
(3.41%)
—
0.90
FCF per share¥
1.35
1.47
1.53
1.72
1.91
2.04
2.45
2.84
3.21
3.37
0.58
12.09%
9.79%
—
0.28
Dividend per sh¥
2.96
3.17
3.40
3.48
4.12
4.73
4.59
5.34
5.66
5.89
0.54
7.41%
8.91%
—
16.24
Div yield (avg)%
13.93
14.24
14.87
16.14
16.83
14.06
13.60
15.54
13.69
16.06
8.38
14.06
14.56
26
6.02
Payout ratio%
30.08
30.67
31.41
28.80
28.33
30.60
33.47
32.76
31.76
31.41
13.29
31.76
31.04
70
2.147
Shares (diluted)B
2.964
3.082
3.336
3.853
4.030
4.267
4.730
5.181
5.418
6.190
2.124
8.96%
8.14%
52
5.10
Buyback yield%
16.62
16.11
19.11
19.58
19.23
20.70
19.84
19.31
17.61
19.49
27.15
19.49
19.27
42
1.397
D/E ratiox
1.579
1.727
1.801
1.660
1.656
1.580
1.467
1.614
1.437
1.445
0.426
1.467
1.597
53
8.927
Enterprise value¥B
9.016
8.915
8.589
8.239
8.834
8.325
8.579
9.447
9.017
9.522
8.635
1.51%
0.48%
82
13.96
LT debt¥B
6.947
7.975
8.440
9.743
10.02
9.722
9.303
9.421
10.10
10.27
3.678
0.50%
3.69%
50
Revenue
¥19.12B
7.98%
1.00×
Cost of revenue
¥13.39B
7.98%
1.00×
Operating expenses
¥3.616B
8.66%
1.06×
Property and equipment
19.33%
Goodwill & intangibles
16.04%
Cash and investments
13.59%
Spread over hurdle
(4.90%)