0.945
Revenue¥B
1.645
1.668
1.679
1.710
1.733
1.749
1.796
1.866
1.866
1.900
1.008
1.86%
1.82%
79
9.51
Revenue growth%
6.25
7.45
9.43
7.47
4.50
6.70
9.15
9.75
12.72
9.95
22.13
9.75
8.31
89
11.44
Gross margin%
29.38
30.12
30.97
33.46
30.81
32.56
32.70
31.76
34.12
35.16
3.65
32.70
32.16
86
22.15
Operating margin%
4.67
4.01
5.87
8.68
11.58
11.98
12.91
12.44
9.93
7.51
27.64
11.98
9.31
68
28.87
Net margin%
16.89
18.25
16.07
14.86
14.32
14.12
16.34
16.43
18.96
21.38
12.06
16.43
16.39
70
26.94
P/E ratio (avg)x
29.87
31.31
32.77
34.90
32.72
38.19
44.53
47.86
48.46
51.14
13.42
47.86
36.54
26
8.956
EV/EBITx
9.977
10.56
11.49
12.48
12.24
14.42
15.29
16.12
19.02
22.89
24.95
16.12
13.45
58
13.90
FCF yield (avg)%
21.34
23.39
24.17
23.33
25.69
25.86
25.89
26.38
29.26
27.65
9.95
26.38
25.78
75
9.80
FCF margin%
4.25
1.88
2.89
4.94
4.94
6.77
7.04
7.24
5.81
4.55
22.85
6.77
4.94
94
1.269
FCF / Net incomex
1.776
1.945
1.841
1.833
1.744
1.917
2.069
2.209
2.084
2.151
1.108
2.084
1.931
29
18.86
ROIC%
19.84
18.27
18.72
21.68
23.12
25.31
23.52
23.23
20.84
21.51
19.53
23.23
21.59
30
20.56
Return on equity%
16.67
15.63
13.84
15.35
13.78
11.17
9.68
7.86
7.60
4.65
23.06
7.86
12.47
67
4.50
Return on assets%
20.55
22.28
21.88
23.16
23.71
22.05
20.75
18.54
18.41
18.28
10.49
18.54
21.31
11
93.06
EPS¥
73.23
68.83
73.56
85.09
97.93
105.88
102.01
96.55
101.30
96.78
103.82
(0.24%)
3.16%
—
22.85
EPS growth%
23.55
21.81
21.25
22.16
25.15
23.36
23.93
22.95
24.92
27.23
27.07
23.93
23.46
73
67.30
Bookvalue per sh¥
201.80
227.87
252.90
285.90
278.92
289.67
312.62
324.96
317.69
310.73
147.68
2.18%
4.75%
—
127.25
FCF per share¥
57.18
60.79
58.66
62.86
66.60
67.14
68.18
77.78
75.29
79.65
141.08
3.64%
4.22%
—
74.04
Dividend per sh¥
130.10
146.05
163.68
192.41
216.31
221.24
236.79
236.68
234.05
230.11
24.51
1.24%
7.44%
—
28.94
Div yield (avg)%
7.82
9.74
12.08
10.14
12.78
13.33
15.44
13.09
13.72
13.31
23.95
13.33
12.93
62
3.95
Payout ratio%
8.11
11.01
11.45
12.32
9.90
9.65
6.86
5.21
8.05
9.69
10.29
8.05
9.67
81
4.038
Shares (diluted)M
6.009
7.073
8.397
8.793
8.690
10.03
11.89
13.23
15.43
18.10
3.990
15.80%
12.06%
5
7.96
Buyback yield%
25.77
27.02
24.89
22.30
19.81
17.37
18.10
19.47
21.53
18.86
6.47
18.86
20.67
48
0.698
D/E ratiox
1.920
2.004
2.319
2.316
2.729
3.149
3.489
4.048
4.562
4.680
0.717
4.048
2.939
25
0.979
Enterprise value¥B
1.158
1.122
1.020
1.001
0.917
0.912
0.947
1.033
0.951
0.892
0.906
(0.54%)
(2.80%)
55
1.310
LT debt¥B
2.273
2.353
2.498
2.582
2.882
3.143
3.211
3.214
3.766
3.955
0.648
6.54%
7.54%
88
Revenue
¥1.900B
1.82%
1.00×
Cost of revenue
¥1.051B
1.80%
1.00×
Operating expenses
¥264.8M
1.48%
0.97×
Goodwill & intangibles
18.10%
Property and equipment
15.98%
Spread over hurdle
11.85%