1.766
Revenue¥B
1.984
2.173
2.345
2.587
2.787
3.075
3.320
3.634
3.913
4.170
1.911
8.39%
8.73%
82
23.49
Revenue growth%
0.40
0.49
0.40
1.08
3.78
3.12
4.57
6.27
5.22
4.59
25.40
4.59
3.45
70
15.77
Gross margin%
22.49
22.33
24.28
22.05
21.34
22.22
24.85
27.24
26.65
28.37
24.77
26.65
23.38
65
4.13
Operating margin%
16.91
17.17
15.97
16.02
17.42
17.08
15.24
13.28
13.15
12.54
10.75
13.28
15.99
21
25.20
Net margin%
22.39
20.41
18.37
17.55
18.77
17.20
19.56
21.75
24.20
23.21
15.46
21.75
19.99
61
18.90
P/E ratio (avg)x
15.30
15.82
15.34
14.74
14.52
13.78
14.02
13.92
15.05
15.31
7.020
14.02
14.89
61
17.07
EV/EBITx
41.68
48.94
55.78
61.33
63.58
62.01
74.42
79.98
83.88
88.34
21.20
79.98
62.80
64
26.53
FCF yield (avg)%
14.59
12.02
13.41
13.45
16.22
15.21
13.57
12.37
13.57
15.80
8.60
13.57
13.57
75
28.58
FCF margin%
10.41
10.37
9.04
6.26
8.38
8.59
9.05
6.48
8.08
6.81
27.62
8.08
8.48
56
1.268
FCF / Net incomex
0.899
0.942
0.902
0.819
0.862
0.924
0.930
0.989
0.946
0.956
0.398
0.946
0.927
47
14.44
ROIC%
7.24
9.35
9.54
8.44
6.90
7.56
4.81
4.93
1.95
3.66
9.19
4.81
7.07
23
24.02
Return on equity%
32.20
29.53
28.15
27.31
29.39
28.54
25.71
24.30
23.39
23.31
24.20
24.30
27.73
71
29.93
Return on assets%
25.56
27.83
29.76
30.54
31.60
31.60
33.85
33.58
36.15
33.92
14.98
33.85
31.60
19
3.70
EPS¥
7.04
6.53
5.63
5.14
5.09
4.91
4.88
4.76
4.33
3.96
4.11
(4.89%)
(5.26%)
—
28.03
EPS growth%
13.95
14.61
12.41
15.22
12.69
13.15
14.81
13.14
14.54
17.20
25.27
14.54
14.24
47
1.73
Bookvalue per sh¥
6.90
7.29
7.19
7.60
7.15
8.06
8.64
9.92
11.47
13.34
4.00
13.28%
8.22%
—
6.59
FCF per share¥
2.24
2.49
2.62
2.57
2.61
2.80
2.93
3.41
3.92
4.65
7.10
12.25%
7.79%
—
5.76
Dividend per sh¥
1.65
1.72
1.77
1.89
1.86
1.90
2.03
2.07
2.07
2.25
5.56
3.83%
4.40%
—
21.59
Div yield (avg)%
14.13
13.21
13.15
10.55
8.64
8.98
6.91
9.43
11.68
9.13
21.97
9.13
9.99
43
16.64
Payout ratio%
16.80
14.09
12.03
14.48
15.66
17.11
19.96
21.46
22.52
24.84
19.75
21.46
16.95
16
254.3
Shares (diluted)M
372.6
419.6
423.6
485.6
537.7
631.0
650.2
730.2
786.0
792.3
252.1
8.06%
7.64%
36
3.27
Buyback yield%
6.49
5.84
4.06
2.19
4.15
3.30
2.09
3.90
1.26
4.01
2.21
3.30
3.96
13
1.740
D/E ratiox
1.378
1.304
1.339
1.401
1.539
1.362
1.239
1.349
1.415
1.533
1.451
1.362
1.370
39
1.017
Enterprise value¥B
1.293
1.311
1.356
1.370
1.554
1.755
1.712
1.658
1.877
1.977
2.340
4.94%
4.99%
60
0.221
LT debt¥B
3.119
3.007
2.846
3.118
3.311
3.186
3.432
3.156
3.448
3.876
2.246
3.20%
1.66%
56
Revenue
¥4.170B
8.73%
1.00×
Cost of revenue
¥2.212B
9.11%
1.04×
Operating expenses
¥653.2M
8.04%
0.94×
Goodwill & intangibles
16.40%
Property and equipment
16.33%
Spread over hurdle
(0.07%)