1.500
Revenue¥B
1.731
1.728
1.705
1.744
1.707
1.751
1.783
1.800
1.811
1.813
1.653
1.20%
0.31%
33
29.47
Revenue growth%
5.15
5.20
4.46
2.16
0.40
3.30
3.99
2.03
0.40
1.84
12.80
2.03
2.73
88
3.09
Gross margin%
23.91
26.37
23.79
22.16
24.52
24.37
25.16
22.90
22.53
20.46
26.81
22.90
23.85
63
22.76
Operating margin%
26.97
25.00
25.03
24.19
21.57
24.26
25.11
23.18
25.18
23.27
26.48
24.26
24.63
63
28.68
Net margin%
11.64
12.41
12.10
14.78
15.97
18.51
19.85
17.25
14.35
16.36
15.86
17.25
15.37
36
15.14
P/E ratio (avg)x
38.75
36.35
33.16
33.10
32.76
29.81
31.19
32.62
34.90
36.86
35.04
32.62
33.13
60
17.33
EV/EBITx
20.80
23.30
23.50
25.16
26.73
30.30
31.82
35.73
36.02
40.23
22.77
35.73
28.51
32
26.82
FCF yield (avg)%
27.52
28.76
29.74
31.56
33.78
36.35
33.56
32.15
31.78
33.76
8.35
33.56
31.96
37
2.25
FCF margin%
24.34
23.34
21.33
22.51
21.05
20.65
19.18
17.70
19.43
18.19
7.41
19.18
20.85
40
0.755
FCF / Net incomex
1.704
1.906
2.109
2.366
2.615
2.575
2.597
2.633
2.892
2.802
1.405
2.633
2.586
30
10.55
ROIC%
21.23
21.44
20.64
20.50
18.64
17.81
19.37
20.94
23.87
23.54
13.95
20.94
20.79
12
29.55
Return on equity%
9.77
12.42
11.08
11.28
9.73
9.96
12.62
13.70
16.13
17.45
21.55
13.70
11.85
86
4.26
Return on assets%
22.18
24.99
26.05
25.96
25.61
27.80
27.11
29.93
31.45
34.30
13.87
29.93
26.58
71
10.04
EPS¥
12.93
13.33
14.04
14.98
13.86
15.17
14.86
15.63
17.13
17.25
11.08
4.46%
4.13%
—
16.14
EPS growth%
12.04
12.73
12.25
11.16
13.10
15.39
13.25
15.60
14.24
13.14
13.91
14.24
13.12
28
62.01
Bookvalue per sh¥
17.71
16.71
16.92
17.39
16.56
16.67
18.23
17.97
17.55
19.74
64.28
3.57%
1.77%
—
16.46
FCF per share¥
23.25
23.14
21.61
19.40
19.58
21.07
20.02
20.87
21.71
24.00
10.13
4.15%
(0.66%)
—
33.24
Dividend per sh¥
58.18
56.29
51.13
46.78
42.34
45.84
44.52
40.91
36.70
34.34
61.70
(4.10%)
(6.09%)
—
20.49
Div yield (avg)%
18.36
19.05
17.75
17.34
17.90
20.13
21.31
20.46
22.53
19.57
17.87
20.46
19.31
49
3.47
Payout ratio%
6.04
5.77
5.64
8.23
8.64
7.10
7.22
9.31
9.41
6.78
13.15
7.22
7.16
25
10.99
Shares (diluted)M
10.97
10.18
9.945
10.10
10.39
11.55
11.77
10.98
11.22
10.67
11.23
0.53%
(0.24%)
19
11.98
Buyback yield%
12.13
9.22
6.37
7.17
7.61
6.14
3.68
5.77
5.72
5.26
10.74
5.72
6.25
83
0.874
D/E ratiox
2.690
3.131
3.105
3.304
3.296
3.273
3.809
4.405
5.051
5.658
0.844
4.405
3.300
28
1.495
Enterprise value¥B
0.999
0.958
1.015
1.053
0.925
1.001
0.989
0.904
0.956
0.867
0.400
(1.29%)
(1.64%)
15
0.451
LT debt¥B
0.445
0.469
0.493
0.474
0.530
0.566
0.576
0.654
0.723
0.794
1.245
8.41%
7.46%
64
Revenue
¥1.813B
0.31%
1.00×
Cost of revenue
¥910.2M
0.30%
1.00×
Operating expenses
¥393.1M
(0.04%)
0.97×
Goodwill & intangibles
19.10%
Property and equipment
18.03%
Spread over hurdle
57.12%