9.582
Revenue¥B
7.623
8.312
9.157
9.906
10.56
11.58
12.39
13.45
14.50
15.38
10.53
7.81%
8.38%
5
21.96
Revenue growth%
3.08
1.60
0.40
0.40
0.40
2.26
2.65
5.56
3.28
5.14
20.56
3.28
2.45
20
19.72
Gross margin%
17.78
20.11
17.49
19.58
21.24
21.79
19.79
21.88
24.25
24.55
16.81
21.88
20.67
55
21.93
Operating margin%
23.95
25.55
24.71
25.61
27.09
30.06
28.06
30.93
28.03
25.97
22.16
28.06
26.53
30
25.21
Net margin%
24.93
24.89
26.90
29.33
26.84
25.06
25.21
26.65
25.74
23.53
26.52
25.21
25.47
12
27.14
P/E ratio (avg)x
27.92
28.47
30.48
33.49
33.55
36.23
39.53
42.28
39.59
41.86
35.11
39.59
34.89
78
9.955
EV/EBITx
30.47
34.54
36.71
38.93
42.24
44.08
47.47
45.57
45.21
43.12
14.79
45.21
42.68
79
8.03
FCF yield (avg)%
18.23
17.01
18.16
17.45
15.65
17.57
20.30
20.39
23.30
22.10
15.15
20.39
18.19
79
2.01
FCF margin%
11.81
9.14
9.63
12.39
11.13
12.81
12.92
14.40
14.72
14.53
29.81
14.40
12.60
19
0.582
FCF / Net incomex
0.453
0.459
0.417
0.362
0.389
0.420
0.365
0.352
0.310
0.287
0.318
0.352
0.377
54
19.09
ROIC%
16.33
17.70
15.42
13.27
13.11
16.03
14.35
11.82
9.30
6.93
9.30
11.82
13.81
60
17.66
Return on equity%
19.02
18.65
16.50
16.56
14.77
13.46
13.19
12.39
12.08
14.30
23.32
13.19
14.54
71
15.49
Return on assets%
16.98
14.29
12.23
10.09
9.01
9.98
11.57
10.33
11.40
12.55
21.42
11.40
11.48
76
21.35
EPS¥
14.94
16.97
18.78
18.95
22.09
21.41
20.66
19.96
22.12
25.62
23.78
3.01%
7.35%
—
16.91
EPS growth%
29.09
30.60
31.48
33.47
33.11
32.16
34.29
35.81
32.95
34.92
15.30
34.29
33.03
68
41.59
Bookvalue per sh¥
27.75
26.96
30.97
35.47
34.71
36.03
40.83
43.78
49.77
55.88
59.18
9.99%
8.08%
—
34.49
FCF per share¥
43.22
47.72
48.09
49.52
46.47
49.20
49.42
51.59
57.09
53.01
35.21
2.67%
1.79%
—
48.02
Dividend per sh¥
25.77
25.51
25.50
25.89
23.88
22.69
22.35
20.91
22.46
23.41
41.90
(0.40%)
(1.90%)
—
17.18
Div yield (avg)%
4.29
3.66
5.63
5.80
2.86
3.66
1.83
2.88
2.58
4.30
15.10
2.88
3.66
64
2.91
Payout ratio%
26.60
23.91
24.81
24.46
26.90
29.54
31.43
30.31
31.47
30.57
28.37
30.57
28.22
52
128.2
Shares (diluted)M
197.5
210.2
230.2
247.0
232.2
271.9
310.8
296.5
325.0
347.4
128.2
8.39%
7.48%
63
9.22
Buyback yield%
13.64
11.60
10.24
10.64
12.11
9.25
6.36
5.66
4.48
3.19
26.28
5.66
9.74
47
1.668
D/E ratiox
0.733
0.799
0.727
0.793
0.812
0.752
0.825
0.898
0.992
0.885
1.343
0.885
0.806
93
8.081
Enterprise value¥B
11.64
12.67
11.24
9.765
9.998
9.858
8.678
8.250
7.640
7.532
8.171
(5.51%)
(5.58%)
91
8.274
LT debt¥B
6.042
5.738
5.438
5.524
6.034
6.346
5.653
6.022
5.238
5.490
7.794
(1.87%)
(2.21%)
60
Revenue
¥15.38B
8.38%
1.00×
Cost of revenue
¥10.77B
8.38%
1.00×
Operating expenses
¥2.162B
8.46%
1.01×
Goodwill & intangibles
17.42%
Property and equipment
17.13%
Spread over hurdle
11.08%