0.949
Revenue¥B
4.195
4.275
4.381
4.290
4.293
4.410
4.507
4.620
4.598
4.598
1.029
1.38%
0.97%
79
6.96
Revenue growth%
28.55
31.47
29.01
28.85
30.15
28.57
25.90
24.06
25.11
27.45
22.46
25.90
28.56
45
3.23
Gross margin%
18.64
21.26
19.99
18.56
21.08
23.52
26.40
29.13
26.24
27.90
18.95
26.40
22.39
90
11.52
Operating margin%
5.86
8.74
6.23
4.21
1.41
3.82
4.60
2.95
1.17
0.40
5.41
2.95
4.02
79
19.52
Net margin%
14.70
17.16
18.27
20.16
22.89
20.55
23.11
20.69
21.50
18.73
12.60
20.69
20.35
41
19.25
P/E ratio (avg)x
5.985
5.470
5.732
5.686
4.795
4.837
4.854
5.010
4.953
5.011
8.491
4.953
5.010
92
17.46
EV/EBITx
27.59
27.83
26.74
29.82
27.96
31.27
35.19
38.46
36.28
35.67
11.79
35.67
30.54
69
8.91
FCF yield (avg)%
24.81
22.75
20.33
19.26
16.83
15.29
14.70
13.59
11.43
9.60
17.28
13.59
16.06
41
25.24
FCF margin%
16.02
18.71
21.14
19.32
16.56
17.62
17.22
19.37
19.66
20.17
28.18
19.37
19.01
34
0.442
FCF / Net incomex
0.900
0.890
0.862
0.907
0.910
0.909
0.964
0.965
0.919
1.056
1.199
0.964
0.909
81
24.62
ROIC%
23.17
23.87
24.26
21.63
22.70
20.87
18.03
18.34
17.62
18.68
4.78
18.34
21.25
62
25.89
Return on equity%
23.16
21.01
23.62
26.34
26.88
25.44
26.02
23.40
20.47
18.13
2.43
23.40
23.51
6
6.63
Return on assets%
3.09
3.21
0.72
1.11
0.40
2.07
4.55
6.41
6.29
7.04
20.66
6.29
3.15
76
3.80
EPS¥
4.17
3.97
4.17
4.09
4.16
4.04
4.01
3.91
4.52
4.70
3.94
2.44%
1.88%
—
27.62
EPS growth%
8.28
10.53
13.00
12.13
13.06
13.11
10.22
8.64
7.84
5.28
4.00
8.64
10.37
15
8.03
Bookvalue per sh¥
3.72
4.00
3.84
3.41
3.37
3.52
3.28
3.63
3.90
4.15
1.92
4.27%
0.49%
—
9.83
FCF per share¥
3.83
3.84
3.56
3.54
3.79
3.40
3.16
3.21
3.06
3.16
2.65
(3.58%)
(2.29%)
—
7.85
Dividend per sh¥
10.28
10.78
10.62
10.07
8.77
9.27
7.88
7.41
7.67
6.53
6.65
(5.72%)
(4.06%)
—
8.84
Div yield (avg)%
0.74
1.39
0.40
2.26
1.85
4.73
5.83
4.23
2.00
4.70
14.42
4.70
2.13
68
18.53
Payout ratio%
6.27
7.39
7.86
5.79
3.96
1.35
0.40
2.59
3.05
3.80
20.88
2.59
3.88
45
399.1
Shares (diluted)M
433.3
395.6
373.1
407.8
382.4
353.6
389.4
437.6
431.9
448.0
394.6
3.22%
1.01%
69
23.19
Buyback yield%
13.99
12.65
9.82
9.48
6.65
4.77
6.37
4.78
2.58
0.40
5.72
4.77
6.51
13
1.641
D/E ratiox
1.897
2.119
2.052
2.083
2.096
2.036
1.897
1.970
1.994
2.011
0.386
1.994
2.023
34
1.826
Enterprise value¥B
0.660
0.641
0.670
0.605
0.604
0.529
0.487
0.443
0.415
0.386
2.374
(8.56%)
(5.50%)
63
0.365
LT debt¥B
3.131
3.458
3.830
4.162
4.837
5.085
5.661
5.464
6.093
6.959
3.186
7.55%
8.99%
23
Revenue
¥4.598B
0.97%
1.00×
Cost of revenue
¥2.740B
0.84%
0.99×
Operating expenses
¥831.1M
1.14%
1.02×
Goodwill & intangibles
24.69%
Property and equipment
15.62%
Spread over hurdle
(3.49%)