3.319
Revenue¥B
13.90
14.50
14.98
15.15
15.86
15.96
16.64
17.03
17.71
17.98
3.670
2.54%
3.08%
22
5.81
Revenue growth%
19.50
20.14
20.68
21.50
23.51
26.14
27.15
27.63
30.44
28.41
4.93
27.63
24.83
34
28.73
Gross margin%
28.13
28.28
27.45
30.29
27.41
29.35
29.31
31.88
30.96
28.11
20.17
29.35
28.79
58
19.61
Operating margin%
28.40
30.32
31.93
34.55
35.36
33.29
35.03
32.71
34.46
35.94
14.59
34.46
33.88
44
23.85
Net margin%
25.15
26.06
28.81
28.46
26.57
24.44
25.33
25.41
23.87
23.55
3.38
24.44
25.37
70
33.81
P/E ratio (avg)x
16.72
18.93
22.29
21.58
22.35
21.99
24.23
26.32
30.78
30.06
35.15
26.32
22.32
34
30.25
EV/EBITx
47.85
46.40
55.14
65.76
64.96
66.34
66.82
80.77
92.54
96.34
25.35
80.77
66.05
30
18.19
FCF yield (avg)%
25.74
23.32
22.24
21.49
21.25
22.30
24.95
27.71
29.27
29.17
7.30
27.71
24.13
31
24.99
FCF margin%
24.94
27.43
27.99
26.00
25.48
22.50
23.71
22.86
21.93
21.99
10.58
22.50
24.32
64
0.925
FCF / Net incomex
0.871
0.735
0.638
0.610
0.565
0.571
0.579
0.619
0.666
0.641
0.544
0.619
0.628
80
14.12
ROIC%
17.60
18.90
19.22
17.72
16.49
13.85
16.77
16.56
13.62
15.91
15.48
15.91
16.67
49
2.12
Return on equity%
11.65
14.34
11.70
13.60
11.82
10.19
8.81
7.14
8.73
6.87
7.06
8.73
10.92
52
6.27
Return on assets%
15.24
17.66
17.43
18.99
21.12
19.08
20.95
18.18
17.37
15.50
4.20
18.18
17.92
37
1.45
EPS¥
10.89
11.83
13.28
15.51
15.22
17.97
20.80
23.75
24.35
28.27
1.55
13.19%
11.37%
—
21.52
EPS growth%
4.23
2.79
3.65
2.98
0.80
0.40
0.40
0.40
0.40
2.40
2.28
0.40
1.60
86
6.75
Bookvalue per sh¥
3.26
3.44
3.69
4.08
4.32
4.34
4.49
4.45
5.35
6.06
5.80
7.00%
7.75%
—
1.56
FCF per share¥
4.26
4.81
4.73
4.62
4.69
4.67
4.71
4.84
5.19
5.96
3.45
4.90%
5.09%
—
4.70
Dividend per sh¥
5.99
6.41
6.72
6.47
7.07
6.46
6.05
5.54
6.27
5.71
2.35
(4.17%)
(0.62%)
—
2.53
Div yield (avg)%
22.63
22.93
22.80
22.69
23.31
23.73
25.64
26.44
24.78
25.99
7.09
25.64
23.52
75
29.35
Payout ratio%
27.08
30.07
32.09
33.08
30.36
27.59
24.82
25.12
24.09
26.28
13.28
25.12
27.34
38
0.759
Shares (diluted)B
0.900
1.022
1.112
1.097
1.009
0.954
1.092
1.082
1.164
1.235
0.748
4.12%
3.96%
92
29.98
Buyback yield%
12.76
12.53
10.64
8.64
9.71
10.44
12.44
13.52
16.05
14.71
15.59
13.52
12.48
25
1.272
D/E ratiox
2.251
2.241
2.660
3.148
3.479
3.799
4.031
4.160
4.462
5.273
1.293
4.160
3.639
37
10.81
Enterprise value¥B
5.969
5.699
6.296
5.544
5.177
5.370
5.676
5.040
4.472
4.577
7.087
(2.43%)
(1.97%)
76
13.75
LT debt¥B
6.113
6.911
7.598
7.698
8.080
8.274
9.733
11.40
12.11
13.82
2.125
11.33%
8.54%
27
Revenue
¥17.98B
3.08%
1.00×
Cost of revenue
¥12.16B
2.77%
0.97×
Operating expenses
¥2.173B
4.65%
1.16×
Property and equipment
15.80%
Goodwill & intangibles
15.58%
Spread over hurdle
42.04%