3.110
Revenue¥B
4.189
4.419
4.483
4.747
4.937
5.201
5.291
5.602
5.716
5.974
3.423
3.89%
3.93%
80
8.45
Revenue growth%
11.88
11.14
13.08
15.01
16.19
18.01
19.95
17.20
18.83
16.17
22.66
18.01
16.18
10
22.54
Gross margin%
17.69
14.78
17.23
19.15
20.98
19.34
18.28
20.73
19.41
16.59
11.12
19.34
18.71
46
18.33
Operating margin%
10.17
11.00
11.24
10.75
13.72
13.57
12.55
9.60
8.84
8.25
14.92
9.60
10.87
18
10.11
Net margin%
13.74
12.87
15.64
18.49
17.91
19.78
18.88
16.95
14.93
16.16
23.59
16.95
16.56
91
35.23
P/E ratio (avg)x
19.59
20.76
19.67
17.39
17.61
15.25
16.09
14.09
13.83
12.74
8.526
14.09
16.74
69
23.52
EV/EBITx
18.16
16.49
16.25
14.46
13.79
13.63
12.75
13.21
13.60
14.93
25.13
13.60
14.13
8
18.60
FCF yield (avg)%
0.40
0.40
0.40
2.27
1.00
2.73
2.31
1.40
2.15
4.29
9.88
2.31
1.77
43
16.91
FCF margin%
7.12
7.32
8.27
9.08
11.26
14.25
14.62
15.51
15.40
15.73
5.28
15.40
12.75
63
0.182
FCF / Net incomex
1.525
1.807
2.001
2.325
2.371
2.828
2.914
3.055
3.240
3.235
0.362
3.055
2.599
46
11.34
ROIC%
13.17
15.69
12.92
9.94
10.75
11.62
11.71
11.10
8.79
9.11
23.56
11.10
11.36
6
11.35
Return on equity%
5.58
2.96
0.83
0.40
2.02
1.94
1.30
0.40
2.45
5.29
27.28
1.94
1.98
42
18.75
Return on assets%
6.96
5.27
5.28
2.91
3.69
1.32
1.95
2.96
4.17
6.15
9.53
2.96
3.93
65
0.76
EPS¥
0.68
0.77
0.80
0.85
1.01
1.13
1.15
1.29
1.39
1.57
0.82
9.25%
9.49%
—
14.56
EPS growth%
26.74
25.29
24.59
24.58
24.76
26.69
27.21
27.08
27.39
25.93
18.94
27.08
26.31
91
1.28
Bookvalue per sh¥
1.31
1.20
1.08
0.99
1.04
1.00
0.99
0.95
1.01
1.08
2.26
0.84%
(2.67%)
—
1.73
FCF per share¥
4.40
4.89
5.59
5.37
5.59
5.66
6.21
7.03
8.08
8.81
3.03
9.52%
8.60%
—
0.95
Dividend per sh¥
1.52
1.59
1.54
1.65
1.57
1.71
1.71
1.50
1.62
1.39
2.19
(2.47%)
(0.54%)
—
15.85
Div yield (avg)%
27.92
27.31
27.76
25.98
27.44
27.83
25.41
26.68
29.38
27.44
15.97
27.44
27.44
79
29.29
Payout ratio%
24.68
22.79
24.00
26.81
24.66
26.84
26.93
28.24
30.36
28.51
27.85
28.24
26.82
52
0.891
Shares (diluted)B
1.424
1.533
1.567
1.897
1.936
1.964
2.234
2.199
2.616
2.937
0.932
8.70%
8.68%
89
13.36
Buyback yield%
25.54
24.36
24.82
23.04
21.89
22.73
21.49
22.66
23.95
21.68
13.87
22.66
22.89
91
1.229
D/E ratiox
1.991
2.324
2.478
2.817
2.656
2.745
2.603
2.960
2.848
2.850
1.799
2.848
2.701
35
3.306
Enterprise value¥B
4.733
5.380
5.174
5.733
6.322
6.145
6.758
7.849
8.347
9.430
1.573
8.32%
6.64%
82
0.991
LT debt¥B
4.290
3.894
3.715
4.000
3.618
3.430
3.696
4.039
3.734
4.125
4.835
2.65%
(1.46%)
54
Revenue
¥5.974B
3.93%
1.00×
Cost of revenue
¥3.337B
4.03%
1.01×
Operating expenses
¥1.003B
4.14%
1.02×
Goodwill & intangibles
17.47%
Property and equipment
16.95%
Spread over hurdle
12.47%