1.595
Revenue¥B
8.759
9.416
10.09
10.61
11.41
12.05
12.71
13.36
14.20
15.02
1.757
5.65%
6.22%
76
20.80
Revenue growth%
14.24
14.89
14.85
12.77
13.87
14.64
12.58
13.28
16.13
18.77
7.80
14.64
14.44
66
26.56
Gross margin%
15.53
14.78
17.05
18.25
17.60
17.06
16.50
15.45
14.65
15.43
28.99
15.45
16.02
92
6.53
Operating margin%
26.28
27.20
25.74
22.95
25.79
27.32
25.21
24.61
24.21
27.11
23.72
25.21
25.77
90
19.58
Net margin%
16.27
16.32
18.75
16.68
15.16
12.82
13.06
15.41
15.59
14.67
14.04
14.67
15.50
39
6.866
P/E ratio (avg)x
31.51
29.59
27.57
28.44
31.37
30.86
31.38
31.16
33.24
29.29
21.78
31.16
31.01
27
28.34
EV/EBITx
6.582
6.821
7.460
7.851
7.204
7.216
7.683
7.656
7.736
7.305
10.97
7.656
7.383
17
5.52
FCF yield (avg)%
24.52
26.69
25.28
25.56
28.05
26.12
25.91
25.74
26.31
27.97
29.18
26.12
26.02
71
16.19
FCF margin%
16.33
15.84
15.96
18.27
16.53
15.84
17.89
15.74
16.40
14.59
13.36
15.84
16.14
11
0.568
FCF / Net incomex
0.692
0.696
0.697
0.683
0.707
0.668
0.596
0.597
0.656
0.569
1.638
0.597
0.676
84
22.94
ROIC%
8.23
6.60
7.19
5.69
2.84
5.23
4.70
2.05
0.61
0.40
8.00
2.05
4.97
50
16.24
Return on equity%
16.03
18.99
20.79
18.72
16.12
17.57
16.95
15.68
15.87
17.17
12.57
16.95
17.06
17
28.37
Return on assets%
7.46
8.79
10.80
13.19
11.32
11.72
11.52
13.63
15.29
17.68
19.67
13.63
11.62
54
0.72
EPS¥
1.76
1.94
1.79
1.89
1.92
1.86
1.96
2.02
2.20
2.16
0.78
2.35%
1.36%
—
8.70
EPS growth%
26.09
28.86
27.00
27.72
27.98
30.75
29.80
28.79
27.24
28.48
24.73
28.79
28.23
10
2.61
Bookvalue per sh¥
1.03
0.97
1.06
0.94
0.84
0.72
0.68
0.74
0.67
0.71
1.74
(3.13%)
(4.92%)
—
2.08
FCF per share¥
1.67
1.92
2.29
2.36
2.57
2.84
3.32
3.92
4.06
4.41
1.45
11.39%
10.50%
—
0.58
Dividend per sh¥
1.87
1.75
1.78
1.74
1.80
1.99
1.76
1.62
1.66
1.71
1.74
(1.09%)
(2.02%)
—
10.82
Div yield (avg)%
1.13
0.40
0.43
1.11
1.42
0.40
0.40
0.40
1.82
1.61
6.44
0.40
0.77
72
11.23
Payout ratio%
11.05
11.23
13.76
15.77
17.00
15.92
13.32
12.05
14.79
15.18
21.86
14.79
14.28
59
0.931
Shares (diluted)B
1.215
1.235
1.476
1.637
1.944
1.958
2.241
2.314
2.562
3.040
0.977
9.36%
10.41%
29
28.74
Buyback yield%
8.45
9.52
6.98
5.12
4.83
5.85
3.95
2.96
0.58
1.59
9.73
2.96
4.98
27
0.393
D/E ratiox
1.389
1.428
1.483
1.440
1.417
1.330
1.303
1.377
1.345
1.575
0.309
1.345
1.403
86
1.404
Enterprise value¥B
10.25
10.10
10.05
9.368
10.44
12.15
12.33
11.62
12.02
13.78
5.986
5.70%
2.66%
77
10.20
LT debt¥B
5.388
4.995
4.657
4.482
4.096
3.715
3.416
3.724
3.709
3.820
5.635
(1.39%)
(3.32%)
46
Revenue
¥15.02B
6.22%
1.00×
Cost of revenue
¥9.509B
6.08%
0.99×
Operating expenses
¥3.223B
5.84%
0.96×
Property and equipment
19.99%
Cash and investments
16.65%
Goodwill & intangibles
14.92%
Spread over hurdle
(2.11%)