5.872
Revenue¥B
7.050
7.359
7.557
8.073
8.539
9.051
9.442
9.766
10.02
10.37
6.213
3.97%
4.46%
50
4.19
Revenue growth%
26.18
25.52
25.83
24.93
26.41
27.92
29.56
27.23
29.54
29.08
15.19
29.08
26.82
45
5.90
Gross margin%
14.70
13.38
13.23
16.15
16.43
16.44
17.93
18.01
18.04
17.05
29.19
17.93
16.43
7
22.34
Operating margin%
7.44
8.26
6.03
4.97
4.36
6.01
3.53
3.95
4.74
3.58
7.31
3.95
4.86
79
13.73
Net margin%
26.86
29.26
29.03
26.09
25.67
23.54
24.05
23.40
24.02
21.10
20.61
23.54
24.86
70
28.36
P/E ratio (avg)x
7.381
6.985
7.302
7.529
7.671
8.077
7.862
7.374
7.028
6.747
14.12
7.374
7.378
61
18.72
EV/EBITx
16.08
14.06
12.34
11.13
10.98
11.78
10.14
8.740
8.598
8.746
36.79
8.746
11.05
55
6.32
FCF yield (avg)%
16.77
14.48
16.49
18.44
15.67
16.95
18.85
16.18
14.69
16.96
26.40
16.95
16.63
44
26.93
FCF margin%
28.50
31.04
31.24
28.59
27.41
25.17
26.83
24.01
21.44
22.84
22.76
24.01
27.12
68
0.566
FCF / Net incomex
0.809
0.856
0.924
0.980
1.169
1.163
1.247
1.445
1.641
1.775
0.738
1.445
1.166
77
20.07
ROIC%
33.75
32.05
30.80
31.60
30.71
29.92
30.86
33.32
31.43
28.84
19.82
30.86
31.14
84
13.27
Return on equity%
10.79
13.58
11.36
8.89
11.22
11.96
10.18
8.07
7.56
10.07
11.22
10.07
10.48
93
27.74
Return on assets%
21.35
21.42
23.09
24.43
27.26
29.11
29.41
31.74
33.76
36.08
24.15
31.74
28.19
8
2.97
EPS¥
7.44
7.68
8.70
9.80
9.93
11.66
13.09
15.13
14.76
15.86
3.10
9.81%
8.81%
—
14.20
EPS growth%
12.18
14.09
15.02
14.83
13.66
12.62
10.04
9.58
10.71
9.21
15.92
10.04
12.40
13
4.70
Bookvalue per sh¥
1.82
2.07
2.19
2.37
2.59
2.70
2.96
2.84
2.67
2.57
2.10
(0.17%)
4.03%
—
0.89
FCF per share¥
1.28
1.44
1.38
1.47
1.64
1.60
1.67
1.67
1.67
1.87
4.46
2.57%
3.41%
—
5.02
Dividend per sh¥
2.77
2.42
2.36
2.41
2.52
2.35
2.33
2.23
2.30
2.47
3.66
(0.37%)
(0.37%)
—
22.82
Div yield (avg)%
13.68
12.44
11.06
9.14
8.31
9.26
7.25
8.31
5.39
8.20
29.16
8.20
8.73
54
20.26
Payout ratio%
27.81
25.69
23.43
24.95
23.31
22.41
20.62
22.29
21.68
22.89
2.48
22.29
23.10
80
0.579
Shares (diluted)B
0.920
1.038
1.007
1.073
1.175
1.149
1.250
1.456
1.396
1.603
0.575
6.41%
5.42%
13
27.24
Buyback yield%
27.71
26.90
26.84
26.90
29.17
30.30
29.87
29.78
27.33
24.90
21.53
29.78
27.52
67
1.431
D/E ratiox
1.136
1.195
1.324
1.257
1.316
1.287
1.245
1.319
1.370
1.563
0.342
1.319
1.301
73
9.274
Enterprise value¥B
5.454
5.135
4.798
5.305
5.044
5.474
5.190
5.300
5.426
4.925
11.50
(0.48%)
(1.56%)
53
9.396
LT debt¥B
2.678
2.484
2.356
2.397
2.235
2.316
2.263
2.353
2.470
2.498
2.872
2.25%
(0.77%)
40
Revenue
¥10.37B
4.46%
1.00×
Cost of revenue
¥6.192B
4.42%
1.00×
Operating expenses
¥1.547B
5.00%
1.05×
Property and equipment
15.06%
Goodwill & intangibles
14.59%
Spread over hurdle
(4.51%)