64.63
Revenue¥B
65.64
68.86
73.97
78.89
82.49
88.17
91.42
96.46
103.7
107.9
72.37
5.51%
5.55%
80
16.39
Revenue growth%
11.84
11.47
10.79
12.02
10.68
13.30
15.64
17.90
16.27
14.78
6.06
15.64
12.66
16
16.90
Gross margin%
25.64
27.79
27.87
29.23
28.88
31.81
33.36
33.13
34.11
35.13
8.59
33.36
30.52
65
29.33
Operating margin%
24.27
24.45
23.87
24.28
25.47
26.64
29.27
29.41
32.41
31.27
8.91
29.41
26.06
59
3.19
Net margin%
16.32
16.96
15.55
12.58
10.16
12.38
10.80
11.38
14.30
17.01
28.32
12.38
13.44
40
14.75
P/E ratio (avg)x
10.92
10.16
9.531
9.543
10.18
9.652
9.889
10.52
9.780
10.07
14.34
9.889
9.980
14
29.92
EV/EBITx
36.32
38.85
39.45
36.79
40.42
42.71
43.72
48.76
43.67
41.58
10.89
43.67
41.00
55
4.96
FCF yield (avg)%
28.51
28.35
30.18
27.33
27.46
24.66
26.01
26.68
28.64
29.33
12.19
26.68
27.90
41
24.12
FCF margin%
10.83
11.32
8.96
6.70
5.16
6.92
5.04
4.00
6.80
4.24
10.35
5.04
6.75
19
0.357
FCF / Net incomex
0.268
0.253
0.293
0.331
0.372
0.386
0.376
0.353
0.329
0.377
1.121
0.376
0.342
75
8.25
ROIC%
26.36
24.20
22.16
22.80
25.51
25.14
25.60
24.70
27.12
28.29
29.09
25.60
25.33
40
12.30
Return on equity%
26.98
29.82
32.71
33.91
33.18
32.97
33.79
36.75
36.66
37.07
8.46
36.66
33.49
30
2.22
Return on assets%
16.63
18.96
16.39
16.52
17.47
15.21
13.50
10.69
9.86
11.57
9.63
11.57
15.80
14
18.90
EPS¥
30.89
31.59
33.21
30.76
33.35
34.92
37.35
39.47
40.04
38.10
20.95
2.70%
1.24%
—
20.57
EPS growth%
12.26
13.10
13.14
15.44
12.77
14.08
13.15
13.05
15.87
13.36
6.88
13.36
13.15
48
27.00
Bookvalue per sh¥
47.92
56.28
55.78
63.82
70.70
82.55
89.85
97.48
109.77
120.25
31.82
11.21%
10.60%
—
40.86
FCF per share¥
7.72
7.45
8.22
8.93
9.14
9.56
9.60
9.50
9.91
8.65
31.60
(1.08%)
0.70%
—
21.96
Dividend per sh¥
34.15
34.58
32.56
34.35
35.40
35.97
37.29
41.13
42.79
40.90
32.29
2.93%
2.09%
—
16.87
Div yield (avg)%
21.85
23.29
21.46
24.06
22.29
21.49
19.33
19.53
17.97
20.21
14.18
19.53
21.48
39
25.86
Payout ratio%
15.91
18.46
17.62
18.69
17.34
16.17
14.10
17.06
15.09
14.94
22.07
15.09
16.62
74
2.828
Shares (diluted)B
3.941
4.335
4.260
4.968
4.787
4.953
4.819
5.404
6.268
6.089
2.800
4.93%
5.68%
39
10.60
Buyback yield%
20.04
21.18
19.12
18.24
16.03
17.87
20.50
18.21
16.99
15.67
22.14
17.87
18.23
13
0.424
D/E ratiox
1.900
2.130
2.375
2.331
2.547
2.678
2.848
3.204
3.072
2.933
0.980
2.933
2.613
36
112.1
Enterprise value¥B
75.60
69.26
77.23
75.89
70.56
71.55
65.99
65.87
62.44
59.53
58.25
(3.34%)
(2.33%)
62
79.43
LT debt¥B
96.47
97.43
102.8
107.5
121.8
123.3
120.1
123.6
134.6
146.6
36.51
3.79%
3.73%
23
Revenue
¥107.9B
5.55%
1.00×
Cost of revenue
¥46.50B
5.76%
1.02×
Operating expenses
¥24.08B
5.10%
0.96×
Property and equipment
17.62%
Goodwill & intangibles
16.72%
Cash and investments
15.91%
Spread over hurdle
10.21%