3.322
Revenue¥B
5.027
5.165
5.354
5.349
5.409
5.467
5.432
5.525
5.566
5.612
3.501
0.74%
1.15%
9
15.25
Revenue growth%
24.04
26.27
25.46
23.87
23.50
22.94
23.60
25.55
23.20
24.62
20.99
23.60
23.96
19
19.43
Gross margin%
30.12
29.56
31.35
34.09
35.06
34.95
37.08
34.27
33.02
30.96
27.27
34.27
33.55
38
7.36
Operating margin%
21.06
19.05
16.86
16.94
15.73
15.73
17.58
15.37
14.90
12.19
26.66
15.37
16.30
44
8.42
Net margin%
22.18
20.55
19.18
18.40
19.57
21.76
19.02
16.19
13.92
16.34
19.59
16.34
19.10
88
22.51
P/E ratio (avg)x
9.191
8.883
10.23
11.09
10.39
10.26
9.637
9.061
9.718
9.368
33.67
9.637
9.678
32
32.22
EV/EBITx
10.14
10.52
9.778
8.674
8.478
9.147
9.488
10.56
10.65
11.66
18.18
10.56
9.958
86
28.23
FCF yield (avg)%
6.74
6.41
5.91
5.30
5.22
2.62
5.53
4.10
5.56
6.31
23.45
5.53
5.54
68
2.45
FCF margin%
8.79
6.37
9.20
7.46
7.35
4.46
4.50
5.80
5.23
5.60
13.48
5.23
6.09
68
0.572
FCF / Net incomex
1.850
2.208
2.457
2.390
2.607
2.692
2.616
2.533
2.832
3.374
0.114
2.692
2.570
89
12.01
ROIC%
13.85
16.43
17.97
15.61
16.80
14.22
16.31
18.40
20.25
22.85
5.43
18.40
16.62
82
27.25
Return on equity%
12.35
9.71
7.39
7.32
6.22
9.13
7.68
5.00
4.95
7.08
12.04
7.08
7.35
74
8.02
Return on assets%
8.48
8.61
10.39
8.36
7.81
6.09
6.66
7.53
6.82
6.76
21.93
6.76
7.67
83
1.89
EPS¥
10.62
11.59
13.19
15.26
15.84
16.58
18.39
19.84
22.88
22.50
2.00
7.27%
9.00%
—
8.80
EPS growth%
13.28
11.25
11.35
9.35
11.37
12.89
15.66
17.86
16.10
19.07
25.97
16.10
13.08
5
4.33
Bookvalue per sh¥
10.35
9.30
8.35
8.49
8.86
9.81
9.25
10.34
10.05
9.40
10.97
1.19%
(0.70%)
—
9.25
FCF per share¥
11.98
13.79
15.30
14.39
16.12
17.86
16.50
18.20
19.12
21.17
4.22
5.60%
6.48%
—
10.70
Dividend per sh¥
3.41
3.52
3.78
3.79
4.31
4.12
4.73
4.69
5.10
5.80
11.18
6.11%
5.09%
—
17.18
Div yield (avg)%
12.85
10.23
11.78
11.37
11.25
10.64
9.24
10.04
10.28
13.10
11.88
10.28
10.94
33
18.25
Payout ratio%
21.94
20.32
20.73
19.61
22.04
20.31
20.98
20.83
22.31
24.55
19.49
20.98
20.91
13
521.4
Shares (diluted)M
401.8
371.7
396.3
361.7
343.1
343.7
376.1
418.1
436.9
436.9
507.7
4.95%
0.75%
44
10.09
Buyback yield%
26.29
27.14
25.68
24.14
23.17
22.28
20.01
17.22
15.80
18.51
27.06
18.51
22.73
36
0.859
D/E ratiox
1.323
1.265
1.324
1.196
1.217
1.203
1.300
1.390
1.348
1.231
0.589
1.300
1.282
53
2.681
Enterprise value¥B
0.427
0.492
0.451
0.507
0.536
0.523
0.484
0.553
0.508
0.554
1.569
0.69%
2.50%
6
5.640
LT debt¥B
1.236
1.207
1.192
1.101
1.047
0.973
1.044
0.934
0.865
0.770
3.571
(5.97%)
(4.67%)
20
Revenue
¥5.612B
1.15%
1.00×
Cost of revenue
¥3.594B
1.30%
1.01×
Operating expenses
¥1.262B
0.64%
0.95×
Property and equipment
19.40%
Spread over hurdle
(4.79%)