0.151
Revenue¥B
1.299
1.294
1.288
1.338
1.382
1.415
1.426
1.435
1.462
1.523
0.155
1.97%
1.91%
41
28.67
Revenue growth%
9.87
10.36
12.25
11.60
9.33
8.86
11.53
13.99
14.22
16.57
19.97
13.99
11.56
70
18.89
Gross margin%
24.85
27.67
28.15
27.59
25.52
25.59
25.33
28.14
27.42
25.31
12.34
25.59
26.51
76
8.26
Operating margin%
16.32
18.35
15.94
16.84
14.11
13.71
14.31
15.67
15.05
14.26
21.97
14.31
15.36
26
13.34
Net margin%
7.18
8.05
9.46
9.23
9.28
11.29
8.40
11.20
8.69
11.13
23.80
11.13
9.26
84
10.67
P/E ratio (avg)x
34.26
31.88
31.67
29.68
26.36
26.91
28.87
28.68
31.24
29.93
37.42
28.87
29.81
38
18.19
EV/EBITx
16.76
16.05
17.12
15.09
14.74
14.46
15.55
16.84
17.47
15.30
13.53
15.55
15.80
49
26.27
FCF yield (avg)%
24.92
26.13
25.15
26.22
23.65
21.87
22.93
25.68
27.34
24.74
21.92
24.74
25.04
36
16.96
FCF margin%
8.11
5.27
5.06
4.76
3.85
4.35
5.71
6.71
7.72
5.15
17.25
5.71
5.21
85
0.744
FCF / Net incomex
0.950
0.910
0.942
1.030
0.916
0.974
1.064
1.064
1.082
1.049
0.386
1.064
1.002
94
10.27
ROIC%
22.63
23.22
22.03
19.83
20.34
18.47
16.91
19.55
20.59
20.56
10.44
19.55
20.45
10
7.66
Return on equity%
24.98
22.08
24.74
23.42
21.26
20.68
18.38
18.19
16.91
15.42
22.17
18.19
20.97
50
10.07
Return on assets%
13.64
14.31
12.16
15.06
14.17
12.95
12.10
14.77
12.89
9.91
25.49
12.89
13.30
22
15.55
EPS¥
49.25
55.08
62.55
73.56
82.36
80.90
90.43
98.47
96.45
98.06
16.31
3.55%
8.72%
—
9.80
EPS growth%
5.40
5.35
4.66
4.99
6.17
3.73
6.19
7.54
6.86
7.60
27.31
6.86
5.78
18
35.15
Bookvalue per sh¥
6.14
6.16
6.15
6.88
6.41
7.05
7.35
7.13
6.64
7.02
43.18
1.84%
0.19%
—
33.11
FCF per share¥
29.23
30.98
31.78
29.32
29.19
31.25
30.28
32.65
33.59
36.50
44.58
4.57%
3.43%
—
30.03
Dividend per sh¥
11.03
10.25
9.92
10.51
9.35
8.27
7.10
6.34
6.72
7.26
27.34
(4.95%)
(4.16%)
—
7.16
Div yield (avg)%
26.43
27.27
25.03
27.02
24.85
27.53
26.09
28.69
28.17
25.32
11.92
27.53
26.73
19
14.29
Payout ratio%
29.39
29.29
27.24
25.15
24.38
24.69
26.23
27.73
28.08
26.87
14.78
26.87
27.06
74
15.66
Shares (diluted)M
21.30
24.99
28.21
32.99
34.85
37.66
37.19
44.25
43.04
50.60
15.84
7.74%
8.58%
32
5.54
Buyback yield%
24.33
26.39
24.19
23.06
22.67
20.16
17.43
17.26
17.66
17.99
21.52
17.66
21.41
26
1.691
D/E ratiox
1.722
1.841
2.052
2.075
2.354
2.379
2.560
2.655
3.006
3.231
1.705
2.655
2.367
35
0.472
Enterprise value¥B
2.131
2.098
2.392
2.738
3.161
3.501
3.903
3.812
4.287
5.176
1.191
10.36%
10.21%
41
1.062
LT debt¥B
1.399
1.424
1.545
1.719
1.709
1.883
1.816
2.057
2.218
2.212
1.338
5.29%
5.38%
53
Revenue
¥1.523B
1.91%
1.00×
Cost of revenue
¥819.3M
1.93%
1.00×
Operating expenses
¥202.8M
1.18%
0.93×
Goodwill & intangibles
16.72%
Property and equipment
15.05%
Return on capital
154.00%
Spread over hurdle
146.89%