2.937
Revenue¥B
7.228
7.458
7.911
8.206
8.673
9.235
9.757
10.22
10.62
10.88
3.278
4.64%
4.73%
83
25.30
Revenue growth%
8.55
6.09
7.55
5.74
5.24
6.83
4.57
4.97
3.13
0.40
28.05
4.57
5.49
65
15.35
Gross margin%
30.52
27.84
27.50
28.47
31.43
31.33
28.90
27.28
29.27
31.56
10.04
29.27
29.09
87
24.34
Operating margin%
9.44
10.12
10.10
11.89
10.74
12.18
9.72
12.14
10.18
12.29
15.47
12.14
10.46
77
12.08
Net margin%
24.49
25.47
27.15
28.40
26.13
27.67
25.49
23.62
24.06
22.87
27.85
24.06
25.48
54
20.97
P/E ratio (avg)x
21.53
20.73
18.59
17.65
17.74
19.41
17.40
17.34
18.84
19.96
18.94
18.84
18.71
30
16.30
EV/EBITx
15.92
18.56
21.14
24.59
26.52
28.13
32.03
33.86
36.50
41.20
17.21
33.86
27.33
5
29.99
FCF yield (avg)%
22.08
24.72
23.92
25.91
28.43
25.93
24.85
21.95
20.55
20.69
13.37
21.95
24.32
38
14.73
FCF margin%
24.58
27.34
26.09
27.00
24.29
24.18
26.22
26.97
25.69
26.82
26.12
26.22
26.15
67
1.244
FCF / Net incomex
0.698
0.764
0.830
0.842
0.947
1.033
1.039
1.025
1.028
1.223
1.444
1.033
0.986
67
26.53
ROIC%
28.87
29.27
31.74
33.90
35.27
33.14
33.97
31.69
32.27
35.10
11.51
33.14
32.71
47
3.78
Return on equity%
21.35
18.78
20.51
19.40
18.10
17.96
19.82
21.07
20.50
23.24
3.32
20.50
20.16
65
18.56
Return on assets%
24.45
21.93
19.33
19.46
18.80
19.07
17.03
16.53
19.33
21.75
29.28
19.07
19.33
9
3.36
EPS¥
1.53
1.40
1.32
1.20
1.24
1.08
0.98
0.96
0.85
0.88
3.49
(6.53%)
(4.66%)
—
22.49
EPS growth%
19.05
20.42
23.17
23.72
21.83
23.79
23.69
21.61
23.68
24.47
27.37
23.69
23.43
11
1.10
Bookvalue per sh¥
1.17
1.24
1.34
1.52
1.79
1.72
1.84
1.86
2.08
2.36
1.57
5.63%
8.22%
—
3.07
FCF per share¥
1.00
0.87
0.92
0.96
0.96
0.96
0.85
0.82
0.85
0.73
3.27
(5.22%)
(4.11%)
—
1.28
Dividend per sh¥
2.43
2.57
2.35
2.29
2.29
2.47
2.79
3.12
3.52
3.40
0.70
8.24%
2.66%
—
21.53
Div yield (avg)%
21.90
24.48
24.49
23.22
25.40
27.35
29.15
29.94
30.66
32.20
2.11
29.94
26.37
84
26.74
Payout ratio%
14.43
16.30
18.98
19.39
22.29
25.25
26.32
27.86
25.99
25.00
28.44
25.99
23.65
72
1.641
Shares (diluted)B
2.437
2.581
3.073
3.555
3.536
4.092
4.816
5.371
5.262
5.161
1.628
7.85%
9.45%
61
2.42
Buyback yield%
7.52
7.91
10.84
13.72
11.46
13.58
14.01
14.35
15.99
13.13
3.77
14.01
13.36
78
1.541
D/E ratiox
2.266
2.279
2.638
2.965
3.488
3.755
3.664
4.347
5.167
5.470
1.213
4.347
3.576
5
1.064
Enterprise value¥B
7.323
8.892
10.42
10.25
11.56
12.43
14.42
15.33
18.22
22.11
4.548
13.85%
12.39%
5
4.190
LT debt¥B
1.291
1.318
1.434
1.272
1.375
1.230
1.154
1.057
1.059
1.123
7.430
(3.97%)
(1.67%)
84
Revenue
¥10.88B
4.73%
1.00×
Cost of revenue
¥7.617B
4.73%
1.00×
Operating expenses
¥1.459B
4.44%
0.97×
Property and equipment
16.16%
Goodwill & intangibles
16.12%
Spread over hurdle
20.04%