9.453
Revenue¥B
9.413
9.741
10.07
10.06
10.27
10.44
10.74
10.71
10.73
10.75
10.20
0.91%
1.57%
32
6.28
Revenue growth%
2.99
5.00
4.87
3.94
1.55
1.23
1.31
0.40
0.40
0.40
14.36
0.40
1.43
85
20.60
Gross margin%
9.55
10.40
11.00
13.38
13.38
12.52
10.69
11.55
14.19
12.19
10.13
12.19
11.87
87
28.71
Operating margin%
27.17
27.76
28.30
28.13
30.35
30.59
28.75
28.14
28.34
28.65
14.42
28.65
28.32
23
29.26
Net margin%
8.80
9.70
12.23
15.16
15.64
17.18
18.67
16.39
17.43
16.48
16.48
17.18
16.01
28
29.75
P/E ratio (avg)x
21.00
19.66
19.91
19.81
20.55
21.90
20.96
22.30
23.64
21.14
20.00
21.90
20.98
92
8.280
EV/EBITx
16.61
17.03
18.07
17.29
17.05
17.93
19.74
20.19
21.35
24.07
31.45
20.19
18.00
67
18.50
FCF yield (avg)%
10.41
9.75
7.63
5.91
7.22
6.21
4.64
6.58
4.82
4.55
20.69
4.82
6.39
10
15.08
FCF margin%
4.15
6.54
8.96
9.51
10.69
11.51
10.21
10.31
7.78
10.65
2.44
10.31
9.86
88
1.776
FCF / Net incomex
1.024
0.990
1.055
1.099
1.104
1.138
0.987
0.929
0.892
0.938
0.180
0.938
1.007
31
17.06
ROIC%
21.20
23.95
24.40
26.53
28.44
26.17
25.47
27.01
29.72
26.78
22.78
26.78
26.35
45
4.08
Return on equity%
26.73
23.80
26.70
29.32
29.49
30.39
32.68
32.85
30.79
32.47
15.68
32.47
29.94
14
23.12
Return on assets%
21.37
22.86
24.78
23.45
21.55
22.49
20.86
20.07
19.28
21.58
15.69
20.86
21.57
27
12,348
EPS¥
19,200
22,435
24,545
24,538
29,731
33,286
39,612
39,234
42,539
51,518
12,668
11.62%
11.80%
—
15.29
EPS growth%
23.32
20.90
21.62
24.53
26.40
24.33
23.97
24.55
24.09
25.92
15.88
24.33
24.21
60
8,813
Bookvalue per sh¥
10,074
9,857
9,314
8,935
9,845
9,676
10,289
11,884
12,697
13,814
18,935
7.01%
3.38%
—
13,704
FCF per share¥
3,109
3,262
2,918
3,000
3,250
3,543
3,674
3,464
3,367
3,194
19,189
(0.35%)
(0.84%)
—
18,857
Dividend per sh¥
10,181
9,965
9,620
9,106
9,725
9,237
8,278
7,558
8,080
8,257
14,594
(3.22%)
(3.60%)
—
6.45
Div yield (avg)%
1.42
1.65
0.40
2.12
3.02
0.73
0.40
1.06
0.40
3.06
8.75
0.73
1.24
19
2.40
Payout ratio%
25.71
26.63
25.07
23.96
25.64
23.82
24.39
25.19
25.06
27.55
29.69
25.06
25.13
70
0.285
Shares (diluted)M
0.222
0.199
0.185
0.173
0.162
0.146
0.153
0.141
0.127
0.136
0.286
(3.33%)
(5.43%)
12
7.13
Buyback yield%
7.73
9.60
10.61
9.18
7.07
9.07
12.06
11.07
13.08
13.33
4.41
12.06
10.10
69
1.339
D/E ratiox
0.648
0.714
0.717
0.748
0.699
0.759
0.825
0.895
0.940
0.863
0.298
0.863
0.754
42
9.719
Enterprise value¥B
15.70
15.37
15.64
16.86
19.19
19.10
19.79
20.28
21.42
23.75
5.387
4.36%
5.04%
25
1.572
LT debt¥B
6.683
7.323
7.460
7.843
7.590
6.826
6.975
7.502
7.906
7.764
1.026
0.45%
0.63%
5
Revenue
¥10.75B
1.57%
1.00×
Cost of revenue
¥5.531B
1.10%
0.96×
Operating expenses
¥2.048B
2.17%
1.06×
Property and equipment
23.16%
Goodwill & intangibles
16.71%
Cash and investments
14.27%
Spread over hurdle
34.43%