3.101
Revenue¥B
1.687
1.769
1.897
1.994
2.062
2.183
2.306
2.458
2.654
2.740
3.319
5.85%
5.77%
92
23.18
Revenue growth%
20.59
21.19
21.14
18.58
20.16
18.45
19.04
19.12
17.11
14.50
22.49
18.45
19.08
81
15.23
Gross margin%
15.06
16.58
16.80
14.84
16.99
17.51
19.08
16.30
14.54
14.48
3.55
16.30
16.44
65
22.30
Operating margin%
5.97
4.88
3.92
3.40
4.45
5.90
5.36
3.33
3.18
0.59
24.19
3.33
4.18
76
29.14
Net margin%
29.99
28.98
27.05
29.79
30.74
28.30
29.34
28.95
29.88
30.29
22.71
29.34
29.57
34
6.962
P/E ratio (avg)x
4.390
4.556
4.893
5.108
5.508
4.830
4.425
4.619
5.028
4.712
22.35
4.712
4.771
43
8.499
EV/EBITx
23.46
23.13
22.41
22.96
22.65
22.63
22.20
23.45
19.97
21.45
6.084
22.20
22.64
92
6.26
FCF yield (avg)%
20.71
21.15
22.67
20.16
18.95
21.19
23.74
25.87
27.79
26.16
21.58
25.87
21.93
44
25.71
FCF margin%
13.20
11.15
11.30
10.02
10.71
9.38
9.57
12.37
9.79
7.69
8.72
9.57
10.37
63
0.531
FCF / Net incomex
1.333
1.287
1.389
1.411
1.464
1.335
1.434
1.480
1.403
1.431
0.730
1.431
1.407
58
15.07
ROIC%
23.73
21.50
24.41
23.69
21.35
22.64
21.56
23.87
26.76
25.07
5.12
23.87
23.71
95
11.57
Return on equity%
12.44
14.29
12.65
10.50
10.53
13.25
12.12
12.43
10.17
12.21
13.37
12.21
12.32
12
20.43
Return on assets%
8.87
7.86
8.76
6.37
4.29
6.41
8.26
8.66
6.65
3.80
11.66
6.65
7.25
62
0.54
EPS¥
0.19
0.17
0.15
0.15
0.13
0.12
0.13
0.13
0.14
0.13
0.56
0.41%
(3.55%)
—
16.11
EPS growth%
22.95
21.45
18.93
19.67
19.81
17.51
18.38
15.79
15.61
15.96
16.96
15.96
18.66
84
0.50
Bookvalue per sh¥
0.49
0.46
0.44
0.41
0.45
0.46
0.50
0.52
0.52
0.57
0.49
4.72%
1.02%
—
0.53
FCF per share¥
0.44
0.41
0.41
0.41
0.42
0.48
0.47
0.50
0.48
0.55
0.20
5.49%
1.89%
—
0.20
Dividend per sh¥
0.29
0.32
0.34
0.36
0.36
0.36
0.35
0.36
0.41
0.47
0.22
5.77%
4.63%
—
10.72
Div yield (avg)%
5.75
5.36
7.00
9.74
11.88
11.55
11.18
14.13
15.76
17.91
5.37
14.13
11.36
9
17.52
Payout ratio%
15.87
14.55
16.73
13.77
14.30
13.67
10.83
8.16
6.12
6.72
24.21
8.16
13.72
76
3.042
Shares (diluted)B
2.521
2.594
2.563
2.561
2.736
2.839
3.073
2.880
2.635
2.552
3.111
(1.38%)
(1.04%)
51
25.35
Buyback yield%
5.02
3.64
5.19
2.66
4.91
6.57
7.25
5.43
6.78
9.47
3.95
6.78
5.31
44
0.677
D/E ratiox
0.553
0.533
0.544
0.587
0.574
0.633
0.701
0.755
0.745
0.757
1.062
0.745
0.610
23
1.563
Enterprise value¥B
2.261
1.961
1.769
1.743
1.687
1.596
1.447
1.508
1.577
1.513
0.626
(2.15%)
(4.28%)
93
0.786
LT debt¥B
3.069
3.163
2.929
3.049
2.867
2.796
2.566
2.613
2.417
2.369
1.750
(3.74%)
(3.10%)
59
Revenue
¥2.740B
5.77%
1.00×
Cost of revenue
¥1.401B
5.64%
0.99×
Operating expenses
¥572.2M
6.21%
1.04×
Cash and investments
21.82%
Goodwill & intangibles
19.36%
Spread over hurdle
(3.42%)