11.50
Revenue¥B
13.02
12.99
13.06
13.05
13.43
13.88
13.93
14.15
14.57
15.09
11.75
2.37%
1.87%
81
12.69
Revenue growth%
14.88
16.55
16.74
15.00
12.95
11.57
10.64
13.03
14.85
11.96
27.29
11.96
13.94
32
23.71
Gross margin%
30.94
30.78
33.73
34.23
36.83
36.78
34.83
36.15
37.88
39.30
6.36
36.78
35.49
62
12.47
Operating margin%
36.28
36.60
35.22
35.27
38.07
37.92
38.66
35.91
38.40
39.55
7.68
38.40
37.26
42
11.08
Net margin%
4.35
5.88
8.53
8.91
7.63
8.48
9.04
10.63
9.06
10.16
9.76
9.06
8.72
13
14.12
P/E ratio (avg)x
45.91
49.31
51.31
57.77
56.14
53.41
53.78
51.67
47.36
47.13
32.34
51.67
51.49
7
14.04
EV/EBITx
8.118
8.581
9.739
10.30
10.00
10.44
9.817
10.76
12.15
12.55
21.56
10.76
10.15
31
2.68
FCF yield (avg)%
13.12
10.47
7.76
8.76
10.21
12.67
11.55
14.31
13.30
11.95
13.35
12.67
11.75
81
17.72
FCF margin%
16.30
16.63
15.40
14.42
12.05
14.54
12.15
11.08
10.03
7.18
6.65
11.08
13.29
47
1.788
FCF / Net incomex
2.231
2.028
2.256
2.025
1.868
1.834
1.743
1.769
1.932
2.125
0.376
1.834
1.978
8
3.59
ROIC%
26.02
27.10
27.83
29.99
29.57
30.36
28.82
30.29
29.87
32.72
29.41
30.29
29.72
92
15.57
Return on equity%
28.52
26.48
24.17
23.42
22.32
22.50
23.27
26.23
27.63
25.52
18.55
25.52
24.84
24
23.24
Return on assets%
15.45
15.57
14.97
12.43
13.85
12.06
12.46
14.26
16.39
16.64
18.82
14.26
14.62
34
0.77
EPS¥
0.37
0.35
0.33
0.29
0.28
0.27
0.24
0.22
0.19
0.18
0.82
(8.06%)
(8.21%)
—
13.82
EPS growth%
26.34
23.47
24.20
22.63
24.88
22.71
25.58
22.78
24.60
22.81
11.20
22.81
23.84
71
0.38
Bookvalue per sh¥
0.60
0.55
0.56
0.50
0.49
0.47
0.53
0.56
0.51
0.55
0.22
2.15%
(0.98%)
—
0.56
FCF per share¥
0.97
1.10
1.01
0.96
0.89
0.86
0.80
0.78
0.84
0.85
0.18
(0.83%)
(1.83%)
—
0.78
Dividend per sh¥
0.87
0.99
1.04
1.07
1.10
1.24
1.25
1.31
1.25
1.18
0.39
1.52%
4.39%
—
4.33
Div yield (avg)%
26.29
28.33
26.19
28.54
28.67
27.41
25.41
25.59
24.41
26.73
18.05
25.59
26.51
34
6.21
Payout ratio%
29.52
27.77
25.81
23.72
21.74
21.98
19.97
22.13
21.86
24.01
24.55
21.98
22.92
70
3.993
Shares (diluted)B
4.758
4.729
4.701
5.134
5.563
5.120
4.773
5.205
5.645
5.914
4.067
1.23%
2.31%
29
4.71
Buyback yield%
2.46
0.40
0.40
0.54
0.40
0.40
2.01
3.45
1.45
4.38
23.56
2.01
0.99
65
1.101
D/E ratiox
0.958
0.918
0.878
0.924
0.864
0.845
0.792
0.879
0.881
0.825
0.868
0.845
0.878
92
9.605
Enterprise value¥B
2.934
3.020
3.228
2.984
2.730
2.963
2.880
3.169
3.555
3.752
1.805
6.57%
1.69%
55
7.060
LT debt¥B
10.75
11.19
12.80
12.42
11.87
11.71
10.90
11.56
10.58
10.06
13.49
(3.24%)
(0.31%)
91
Revenue
¥15.09B
1.87%
1.00×
Cost of revenue
¥8.671B
1.95%
1.01×
Operating expenses
¥1.594B
1.94%
1.01×
Goodwill & intangibles
17.00%
Property and equipment
16.15%
Spread over hurdle
44.49%