3.513
Revenue¥B
4.806
4.968
5.082
5.212
5.440
5.509
5.746
5.900
6.244
6.513
3.713
3.67%
3.54%
65
27.67
Revenue growth%
33.45
36.06
36.21
34.44
36.89
39.15
36.75
38.51
39.48
39.69
12.72
39.15
36.82
81
16.91
Gross margin%
26.88
25.78
27.16
28.89
26.78
25.05
23.17
20.19
18.89
16.15
12.67
20.19
25.41
24
27.09
Operating margin%
8.07
10.68
13.23
15.89
18.82
19.95
17.69
14.89
15.15
17.89
23.94
17.69
15.52
62
15.77
Net margin%
2.43
2.54
4.70
3.97
5.34
5.48
8.00
6.30
5.85
3.23
9.46
5.85
5.02
17
36.64
P/E ratio (avg)x
9.402
8.847
10.11
9.627
10.55
10.80
11.24
12.36
13.50
14.47
13.77
12.36
10.68
7
9.154
EV/EBITx
17.87
21.24
23.56
25.73
29.62
34.46
35.67
36.50
43.10
48.63
25.66
36.50
32.04
22
26.14
FCF yield (avg)%
5.81
4.92
4.62
5.50
6.38
5.84
6.38
9.00
10.98
13.24
16.65
9.00
6.11
26
17.23
FCF margin%
26.96
29.76
28.81
29.18
28.26
25.56
23.22
23.05
23.87
24.63
13.18
23.87
26.26
68
0.664
FCF / Net incomex
1.597
1.366
1.429
1.258
1.246
1.278
1.366
1.237
1.257
1.294
1.606
1.278
1.286
70
20.27
ROIC%
8.72
8.75
10.96
11.50
10.89
9.57
10.24
11.81
10.97
11.08
2.83
10.97
10.92
81
8.26
Return on equity%
18.48
17.68
14.99
12.09
10.73
11.43
12.20
15.16
16.32
17.40
28.60
15.16
15.07
76
24.27
Return on assets%
14.87
17.38
15.44
12.77
13.52
15.47
15.83
18.25
21.08
19.22
15.31
18.25
15.65
47
55.28
EPS¥
15.57
16.20
15.97
14.07
12.75
11.61
11.81
12.18
11.68
12.18
57.13
(0.92%)
(3.65%)
—
4.49
EPS growth%
9.94
12.06
12.71
12.57
15.49
13.73
11.38
12.81
14.82
16.45
25.86
13.73
12.76
82
104.00
Bookvalue per sh¥
124.18
131.41
128.20
128.14
121.82
127.98
145.21
152.41
141.20
148.16
104.46
3.99%
1.82%
—
65.59
FCF per share¥
127.97
147.88
160.79
168.53
193.97
214.03
206.97
216.80
259.79
279.80
61.64
7.60%
8.23%
—
109.72
Dividend per sh¥
17.07
15.73
16.00
15.98
17.99
19.23
18.71
20.31
22.85
22.74
82.45
4.80%
2.62%
—
6.62
Div yield (avg)%
16.75
18.27
20.43
19.91
18.77
16.83
15.74
14.23
14.55
16.04
27.03
15.74
16.79
72
6.23
Payout ratio%
13.49
16.48
18.05
18.67
18.86
17.22
17.05
14.09
16.65
13.80
25.87
16.65
16.85
36
29.31
Shares (diluted)M
51.65
60.99
58.37
68.58
72.53
83.99
91.52
86.71
84.54
91.85
29.57
4.84%
7.48%
15
5.78
Buyback yield%
15.01
17.31
20.28
21.82
19.90
19.79
17.87
16.76
19.67
19.96
26.27
19.67
19.73
25
1.196
D/E ratiox
1.147
1.097
0.993
1.062
0.936
0.860
0.828
0.810
0.764
0.730
1.535
0.810
0.898
63
0.333
Enterprise value¥B
4.589
5.081
5.929
6.224
6.297
6.340
6.498
7.429
7.210
8.002
1.853
4.91%
5.71%
44
4.261
LT debt¥B
2.203
2.498
2.516
2.611
2.520
2.785
3.075
3.544
3.655
3.868
1.983
8.95%
5.83%
58
Revenue
¥6.513B
3.54%
1.00×
Cost of revenue
¥3.735B
3.66%
1.01×
Operating expenses
¥1.275B
2.93%
0.94×
Property and equipment
19.52%
Goodwill & intangibles
16.74%
Spread over hurdle
15.90%