1.361
Revenue¥B
7.966
8.468
8.847
9.206
9.644
10.48
11.31
12.13
12.76
13.59
1.479
7.10%
6.21%
59
26.13
Revenue growth%
6.85
7.54
8.34
6.77
3.92
5.50
3.23
0.53
0.97
0.62
16.01
0.97
4.71
44
23.24
Gross margin%
16.32
17.61
14.98
17.35
14.76
15.23
15.81
12.95
11.22
10.43
10.92
12.95
15.11
58
24.45
Operating margin%
7.73
6.12
6.58
9.56
11.04
12.96
15.29
17.80
20.14
19.67
12.76
17.80
12.00
34
12.80
Net margin%
13.88
13.47
13.28
12.70
12.55
14.18
14.06
13.48
13.02
12.42
25.24
13.48
13.38
39
26.95
P/E ratio (avg)x
27.72
25.84
25.87
26.17
29.42
33.37
30.69
33.62
34.74
38.53
31.63
33.62
30.05
36
36.49
EV/EBITx
22.38
22.04
24.80
26.12
26.10
26.04
25.32
23.54
25.34
26.77
28.98
25.34
25.33
87
20.63
FCF yield (avg)%
8.50
8.52
10.75
10.01
10.69
11.56
10.60
9.22
6.49
6.35
5.91
9.22
9.62
81
5.30
FCF margin%
14.39
14.32
16.77
17.46
14.89
16.07
15.44
15.34
13.58
14.96
8.88
15.34
15.15
29
1.656
FCF / Net incomex
0.667
0.601
0.579
0.624
0.580
0.622
0.615
0.601
0.586
0.538
0.345
0.601
0.601
73
14.51
ROIC%
4.75
7.03
7.82
5.67
8.58
8.10
6.90
6.16
6.23
5.02
10.20
6.23
6.56
38
20.69
Return on equity%
6.65
3.91
5.93
8.81
8.43
6.27
8.40
7.29
9.91
12.46
7.51
8.40
7.84
71
4.80
Return on assets%
13.13
13.75
12.13
10.96
11.89
13.46
12.77
14.83
14.48
11.87
5.69
13.46
12.95
53
42.28
EPS¥
32.02
32.32
31.36
32.54
31.98
33.20
32.40
33.62
33.53
29.40
45.55
(1.67%)
(0.42%)
—
19.11
EPS growth%
0.40
0.40
1.70
0.96
0.40
0.40
1.64
1.32
3.92
1.42
6.49
1.42
1.14
67
108.62
Bookvalue per sh¥
148.38
171.25
166.06
167.33
190.50
190.86
213.07
242.76
276.08
308.05
80.61
10.09%
7.97%
—
130.37
FCF per share¥
319.81
334.17
326.91
344.09
370.65
427.48
409.12
441.21
422.88
456.29
71.66
4.24%
4.14%
—
165.73
Dividend per sh¥
78.84
85.35
96.89
93.93
109.42
106.93
110.47
127.32
145.21
141.67
173.84
5.30%
6.82%
—
7.35
Div yield (avg)%
7.00
7.85
8.28
7.27
8.35
8.40
10.79
10.48
12.02
12.96
11.55
10.79
8.38
78
10.12
Payout ratio%
26.41
23.66
21.80
24.64
23.12
25.53
22.91
21.87
21.75
21.50
3.47
21.87
23.02
57
18.72
Shares (diluted)M
20.79
23.14
20.28
18.04
19.99
20.63
20.99
20.69
21.79
20.17
18.33
0.17%
(0.36%)
76
17.63
Buyback yield%
32.08
29.19
29.39
26.61
24.49
23.30
25.67
22.73
23.95
22.87
26.08
23.30
25.08
84
0.676
D/E ratiox
1.471
1.743
1.885
2.067
2.426
2.579
2.775
2.969
2.855
2.866
0.273
2.855
2.503
84
16.13
Enterprise value¥B
0.840
0.991
1.073
1.028
1.213
1.356
1.432
1.543
1.486
1.481
12.71
4.07%
6.71%
25
14.13
LT debt¥B
19.26
22.33
26.07
26.42
28.19
30.65
33.53
32.49
37.65
36.49
1.255
5.29%
8.55%
9
Revenue
¥13.59B
6.21%
1.00×
Cost of revenue
¥8.495B
6.20%
1.00×
Operating expenses
¥1.366B
6.32%
1.01×
Property and equipment
15.33%
Goodwill & intangibles
15.14%
Spread over hurdle
(3.16%)