11.03
Revenue¥B
12.97
13.86
14.71
15.76
16.53
17.13
17.60
18.85
19.51
11.61
12.44
4.36%
5.09%
12
13.74
Revenue growth%
21.70
23.34
26.08
26.42
26.79
25.04
25.02
26.56
27.34
11.08
26.21
26.56
25.56
62
26.59
Gross margin%
26.02
26.19
27.81
27.97
28.34
27.71
30.18
27.93
30.50
26.93
20.18
28.34
27.87
51
21.33
Operating margin%
15.22
17.88
19.33
21.62
19.40
18.44
17.10
14.11
15.77
6.84
29.73
17.10
17.49
44
25.14
Net margin%
18.65
18.39
19.91
17.73
20.67
23.15
21.93
19.88
20.65
14.63
22.32
20.67
20.28
58
6.717
P/E ratio (avg)x
44.51
46.83
40.86
44.54
43.32
45.67
44.69
47.16
51.01
17.06
34.24
45.67
44.61
27
26.98
EV/EBITx
50.76
58.15
68.02
67.56
76.75
89.64
103.2
114.6
120.3
13.31
6.678
103.2
72.38
5
7.86
FCF yield (avg)%
9.54
8.91
11.26
8.53
9.16
7.96
7.73
5.00
6.20
9.67
15.15
7.73
8.72
71
21.81
FCF margin%
26.24
26.45
27.38
28.08
26.46
24.71
24.22
23.30
22.53
16.35
10.36
24.22
25.48
50
1.624
FCF / Net incomex
0.732
0.672
0.631
0.720
0.798
0.882
0.867
0.901
0.962
1.105
1.555
0.882
0.782
65
18.66
ROIC%
18.85
20.91
23.20
24.27
21.32
20.38
21.59
21.97
21.01
22.49
4.83
21.32
21.17
49
10.79
Return on equity%
11.32
9.46
11.32
8.40
8.13
10.30
13.22
15.02
16.96
16.45
26.03
13.22
11.32
73
9.45
Return on assets%
20.78
21.98
23.62
22.23
21.01
23.74
22.72
23.32
20.60
13.87
14.87
22.72
22.11
73
15,265
EPS¥
14,476
13,596
12,547
12,049
12,160
13,056
14,436
13,014
11,801
15,774
17,693
(0.41%)
(1.02%)
—
8.41
EPS growth%
23.57
24.47
25.80
22.82
20.90
21.18
21.08
23.20
22.73
4.94
17.27
21.18
22.77
29
9,108
Bookvalue per sh¥
20,887
21,827
20,109
18,952
18,744
20,702
22,998
20,992
23,638
13,608
12,339
4.52%
2.97%
—
4,846
FCF per share¥
11,192
11,559
11,202
11,542
10,008
10,524
9,138
9,571
9,702
8,746
10,810
(3.41%)
(3.05%)
—
6,648
Dividend per sh¥
8,871
9,425
9,446
9,952
10,438
10,304
9,707
9,971
9,655
17,377
13,438
(0.61%)
(0.26%)
—
7.35
Div yield (avg)%
23.47
25.34
27.53
26.89
29.37
28.32
28.81
31.55
30.23
6.81
11.04
29.37
27.93
92
8.60
Payout ratio%
11.61
14.38
12.05
10.90
11.81
13.95
13.66
14.26
12.18
8.47
2.36
13.66
12.12
76
0.379
Shares (diluted)M
0.413
0.419
0.409
0.433
0.442
0.430
0.407
0.357
0.359
0.381
0.381
(3.65%)
(2.47%)
7
24.74
Buyback yield%
12.24
9.74
9.41
11.98
13.19
12.55
10.27
9.11
6.21
26.08
19.14
10.27
11.13
27
1.566
D/E ratiox
1.717
1.931
2.160
2.036
2.029
2.122
2.070
2.177
2.111
0.589
1.302
2.111
2.053
29
3.898
Enterprise value¥B
2.163
1.943
1.914
1.979
1.853
2.008
2.189
2.074
1.923
17.63
12.97
(0.58%)
(1.51%)
41
13.05
LT debt¥B
11.74
12.72
12.15
13.55
13.10
14.54
13.80
12.90
12.62
1.301
8.283
(1.42%)
(1.11%)
90
Revenue
¥19.51B
5.09%
1.00×
Cost of revenue
¥12.76B
5.02%
0.99×
Operating expenses
¥3.509B
5.40%
1.03×
Property and equipment
15.25%
Spread over hurdle
23.42%