0.607
Revenue¥B
2.571
2.601
2.667
2.655
2.728
2.699
2.751
2.768
2.744
2.755
0.652
0.19%
0.73%
55
25.59
Revenue growth%
7.45
4.93
2.94
2.94
4.79
4.19
6.56
4.56
3.02
0.78
2.92
4.19
4.37
58
19.30
Gross margin%
7.52
8.42
5.49
3.11
1.81
1.25
3.69
0.94
0.40
0.40
12.56
0.94
2.46
54
11.99
Operating margin%
31.32
32.54
35.53
36.93
39.60
37.21
35.06
36.16
37.82
39.73
6.19
37.21
36.55
19
10.94
Net margin%
5.94
4.55
5.16
2.85
4.43
6.44
7.42
8.36
9.28
10.47
23.28
8.36
6.19
27
27.24
P/E ratio (avg)x
30.37
32.13
33.33
34.46
34.57
40.53
48.65
58.22
59.04
66.97
32.06
58.22
37.55
56
21.81
EV/EBITx
42.13
41.08
44.38
41.93
40.82
47.29
45.53
44.20
47.16
52.87
31.43
47.16
44.29
57
29.60
FCF yield (avg)%
31.28
28.92
26.20
24.47
26.59
26.18
24.40
22.26
19.50
21.97
28.31
22.26
25.32
59
27.52
FCF margin%
5.27
3.40
0.69
1.00
1.72
0.57
3.50
5.54
8.43
6.09
12.83
5.54
3.45
40
0.646
FCF / Net incomex
0.384
0.350
0.364
0.386
0.373
0.368
0.387
0.422
0.408
0.444
0.948
0.408
0.385
51
17.27
ROIC%
30.49
32.96
35.14
35.52
37.81
37.49
40.46
39.14
39.22
40.42
21.02
39.22
37.65
23
13.62
Return on equity%
15.07
15.83
14.65
13.93
13.05
13.91
13.97
15.81
16.92
16.06
7.19
15.81
14.86
28
19.65
Return on assets%
13.25
15.61
16.81
15.76
14.75
12.79
12.08
11.12
13.71
14.17
27.10
12.79
13.94
25
1.87
EPS¥
2.43
2.56
2.61
3.03
3.38
3.27
3.45
3.19
3.60
3.80
1.94
2.37%
5.58%
—
23.19
EPS growth%
21.86
21.56
23.55
20.70
19.98
19.34
17.33
17.48
20.37
18.16
7.28
18.16
20.18
10
2.22
Bookvalue per sh¥
3.73
4.13
4.95
5.94
6.58
6.65
7.03
7.44
8.23
8.84
0.85
6.08%
10.72%
—
2.10
FCF per share¥
2.89
3.17
3.29
3.38
3.98
4.30
5.05
5.45
5.60
5.95
2.39
8.38%
8.60%
—
2.38
Dividend per sh¥
2.83
2.76
2.65
2.86
3.14
3.03
2.91
3.13
2.86
2.53
1.63
(4.22%)
(1.03%)
—
10.38
Div yield (avg)%
30.55
32.33
33.05
31.44
29.44
31.74
29.48
31.10
31.29
32.70
25.34
31.29
31.36
22
8.70
Payout ratio%
29.81
29.11
26.33
23.41
24.19
22.89
21.89
22.61
23.71
26.25
28.32
22.89
23.95
47
1.225
Shares (diluted)B
1.746
1.699
1.825
1.852
2.014
2.064
2.039
2.326
2.240
2.433
1.211
3.85%
3.89%
10
18.31
Buyback yield%
3.18
5.35
3.75
4.01
6.16
3.93
1.95
0.40
0.86
0.66
13.67
0.86
3.46
78
0.649
D/E ratiox
0.918
0.928
1.024
1.093
1.187
1.241
1.256
1.410
1.624
1.812
1.094
1.410
1.214
63
0.179
Enterprise value¥B
3.743
4.011
3.846
4.139
4.069
4.125
3.769
3.553
3.824
4.177
2.249
0.52%
1.56%
65
2.198
LT debt¥B
1.529
1.372
1.435
1.552
1.739
1.557
1.614
1.752
1.968
1.867
2.373
1.43%
2.93%
41
Revenue
¥2.755B
0.73%
1.00×
Cost of revenue
¥1.561B
0.71%
1.00×
Operating expenses
¥490.9M
0.46%
0.97×
Goodwill & intangibles
15.89%
Property and equipment
15.85%
Spread over hurdle
55.48%