0.616
Revenue¥B
2.752
2.841
2.885
2.955
3.094
3.179
3.291
3.406
3.527
3.533
0.637
2.69%
2.76%
52
2.92
Revenue growth%
3.35
4.08
4.16
3.31
3.33
2.01
0.40
1.98
3.41
1.37
14.98
1.98
3.32
87
6.78
Gross margin%
16.83
15.19
12.65
11.09
11.29
8.52
7.76
7.99
7.51
9.08
21.41
7.99
10.08
89
14.61
Operating margin%
16.56
14.38
12.35
10.12
8.19
7.16
9.03
7.42
7.89
6.06
22.37
7.42
8.61
37
7.42
Net margin%
22.86
19.99
19.38
19.75
16.88
16.66
18.72
19.05
19.71
19.47
29.53
19.05
19.42
33
23.81
P/E ratio (avg)x
27.97
25.40
24.80
21.28
18.89
17.75
18.90
19.97
21.21
19.02
22.06
19.02
20.59
63
35.07
EV/EBITx
17.31
17.91
18.75
18.44
17.11
16.92
16.35
15.55
14.69
14.59
15.33
15.55
17.02
58
25.68
FCF yield (avg)%
25.12
24.56
26.18
27.72
30.61
31.27
28.39
29.01
27.35
28.33
3.36
28.39
28.03
56
21.37
FCF margin%
7.35
8.62
7.97
9.78
12.26
11.50
10.55
13.44
15.73
13.29
8.07
13.29
11.03
62
0.406
FCF / Net incomex
0.404
0.417
0.389
0.349
0.323
0.299
0.293
0.279
0.291
0.275
0.552
0.291
0.311
87
23.16
ROIC%
10.11
7.96
5.99
7.78
9.91
9.91
6.95
7.93
5.65
8.23
13.80
7.93
7.95
86
24.46
Return on equity%
11.54
13.61
16.55
18.54
16.19
13.92
11.51
14.38
12.57
11.04
20.33
12.57
13.77
14
23.45
Return on assets%
7.82
10.74
11.91
13.46
14.05
13.60
15.32
13.44
16.10
16.92
8.06
15.32
13.53
70
22.21
EPS¥
46.52
42.77
37.43
32.70
29.20
27.31
27.34
23.67
21.66
23.72
22.94
(4.07%)
(6.02%)
—
4.30
EPS growth%
31.40
29.83
32.43
34.96
33.22
33.76
34.92
37.85
37.64
40.49
19.75
37.64
34.34
70
83.14
Bookvalue per sh¥
64.81
62.77
55.07
52.86
48.04
49.75
45.87
45.89
46.20
50.20
45.96
0.88%
(2.05%)
—
52.26
FCF per share¥
67.80
78.09
82.31
85.25
99.90
105.21
121.78
117.58
117.19
119.08
67.27
3.57%
6.70%
—
63.89
Dividend per sh¥
14.47
13.05
13.75
14.01
12.39
11.34
10.39
9.92
10.39
9.99
74.53
(4.23%)
(4.54%)
—
19.97
Div yield (avg)%
26.52
26.91
27.31
25.74
26.65
28.19
28.46
27.79
27.23
29.20
3.70
28.19
27.27
86
9.88
Payout ratio%
25.82
28.61
28.04
26.44
23.93
21.69
24.17
26.53
25.17
26.76
26.21
25.17
26.13
91
18.51
Shares (diluted)M
17.84
15.45
16.41
17.01
16.17
14.00
12.19
10.89
10.71
9.169
19.31
(10.73%)
(7.60%)
33
18.74
Buyback yield%
2.92
2.83
1.19
2.15
3.20
2.84
3.77
5.13
3.67
1.68
14.22
3.67
2.88
70
1.184
D/E ratiox
0.931
0.845
0.798
0.783
0.775
0.763
0.738
0.681
0.749
0.797
0.123
0.749
0.779
6
1.658
Enterprise value¥B
1.085
1.031
1.158
1.078
1.177
1.177
1.252
1.267
1.380
1.439
1.550
4.10%
4.02%
12
2.081
LT debt¥B
2.773
3.193
3.573
3.507
3.905
3.872
4.011
4.082
4.122
4.312
2.103
2.00%
4.74%
76
Revenue
¥3.533B
2.76%
1.00×
Cost of revenue
¥2.313B
2.83%
1.01×
Operating expenses
¥386.9M
3.41%
1.07×
Property and equipment
19.08%
Goodwill & intangibles
16.18%
Cash and investments
14.78%
Spread over hurdle
29.68%