4.520
Revenue¥B
2.885
3.134
3.351
3.566
3.829
4.104
4.454
4.921
5.293
5.726
4.874
8.38%
8.22%
34
5.57
Revenue growth%
8.37
9.96
8.55
7.35
7.10
5.09
3.63
1.71
1.14
0.84
18.35
1.71
6.10
14
12.43
Gross margin%
7.70
9.97
7.15
5.41
3.26
5.03
2.53
0.40
1.24
1.03
21.85
1.24
4.14
83
11.55
Operating margin%
14.00
16.78
19.54
21.11
20.74
21.48
21.56
23.79
23.47
26.19
17.76
23.47
21.29
61
9.68
Net margin%
1.75
1.31
3.51
5.65
6.10
6.71
8.05
7.25
4.75
3.32
2.83
6.71
5.20
57
25.33
P/E ratio (avg)x
8.233
9.450
10.75
11.62
13.23
14.54
14.48
14.78
15.11
17.27
6.047
14.78
13.86
9
10.78
EV/EBITx
27.17
29.45
34.74
39.78
47.44
54.78
65.23
74.03
87.60
93.30
12.16
74.03
51.11
94
8.68
FCF yield (avg)%
20.88
18.96
21.28
22.65
24.97
24.48
22.74
22.43
21.21
18.52
23.13
22.43
21.86
64
29.48
FCF margin%
16.50
14.93
17.29
18.90
17.57
19.08
21.85
22.69
21.91
23.06
2.42
21.91
18.99
87
1.683
FCF / Net incomex
1.222
1.193
1.300
1.205
1.104
1.137
1.118
0.970
1.011
0.972
0.932
1.011
1.128
74
12.52
ROIC%
14.10
12.28
9.81
10.73
10.36
8.21
6.29
8.97
11.67
10.78
2.23
8.97
10.54
20
21.40
Return on equity%
12.55
10.51
9.20
11.11
12.89
11.25
12.30
10.96
8.09
10.14
11.59
10.96
11.04
80
25.37
Return on assets%
23.54
21.20
20.89
21.52
20.43
22.51
24.50
22.16
20.77
18.11
19.02
22.16
21.36
12
190.93
EPS¥
115.45
111.23
99.53
86.46
79.46
79.44
76.14
82.22
83.56
75.18
204.27
(1.10%)
(4.49%)
—
2.99
EPS growth%
10.20
12.67
11.26
10.16
11.75
11.28
8.66
11.14
12.99
10.67
12.36
11.14
11.20
56
265.89
Bookvalue per sh¥
145.28
155.71
162.18
183.34
187.03
187.61
175.81
176.38
163.70
166.34
207.57
(2.32%)
0.52%
—
273.92
FCF per share¥
87.25
84.99
90.46
101.84
111.03
109.90
113.37
122.61
124.41
141.62
292.99
4.99%
5.40%
—
202.26
Dividend per sh¥
236.23
260.77
242.37
222.13
226.74
219.01
191.35
172.37
190.86
204.50
205.67
(2.04%)
(0.41%)
—
17.96
Div yield (avg)%
26.22
24.87
26.63
27.33
24.99
24.36
23.62
22.05
19.37
18.98
16.71
22.05
24.62
32
2.45
Payout ratio%
7.27
7.03
9.83
8.73
8.78
9.41
12.17
9.44
6.55
5.40
12.80
9.41
8.76
50
14.04
Shares (diluted)M
10.39
10.60
10.01
10.49
9.832
10.11
9.978
8.822
9.392
9.312
13.44
(1.08%)
(0.94%)
68
16.78
Buyback yield%
17.80
14.90
16.54
14.43
14.91
16.27
18.81
17.29
14.65
13.25
12.47
16.27
15.59
25
1.403
D/E ratiox
2.374
2.298
2.461
2.697
2.683
2.604
2.691
3.090
3.515
3.728
0.369
3.090
2.687
12
4.150
Enterprise value¥B
2.385
2.526
2.865
2.630
2.535
2.388
2.730
2.586
2.531
2.797
1.961
1.98%
1.23%
86
2.278
LT debt¥B
4.049
4.452
5.074
5.863
5.627
5.640
6.680
7.872
7.885
7.480
4.464
5.86%
5.81%
94
Revenue
¥5.726B
8.22%
1.00×
Cost of revenue
¥3.613B
8.35%
1.01×
Operating expenses
¥1.268B
8.07%
0.99×
Goodwill & intangibles
17.49%
Property and equipment
15.91%
Spread over hurdle
(2.99%)