3.967
Revenue¥B
8.392
8.918
9.455
10.36
11.11
12.07
12.98
14.04
15.39
16.95
4.435
8.80%
7.85%
12
17.77
Revenue growth%
20.18
18.82
16.62
14.85
15.29
14.84
13.04
14.94
15.25
14.40
4.92
14.84
15.10
43
17.57
Gross margin%
0.40
1.85
3.61
3.64
4.20
5.68
6.10
8.62
9.10
11.92
3.24
8.62
4.94
27
8.69
Operating margin%
8.06
7.77
10.54
12.79
13.28
15.08
15.88
18.36
18.42
19.21
8.68
18.36
14.18
24
18.67
Net margin%
5.00
2.68
0.40
2.73
5.29
7.23
5.43
5.76
5.56
3.67
20.77
5.56
5.15
92
33.81
P/E ratio (avg)x
8.379
7.964
8.525
8.111
7.152
7.725
7.856
7.648
6.934
6.369
19.22
7.648
7.791
23
10.32
EV/EBITx
31.16
35.60
36.64
39.25
44.96
42.81
47.65
48.95
53.00
55.85
6.228
48.95
43.88
56
18.03
FCF yield (avg)%
8.82
9.90
12.84
10.15
9.93
12.08
9.65
12.57
10.62
8.57
25.15
10.62
10.04
48
4.30
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.72
1.78
1.10
0.40
3.17
3.71
1.10
0.40
39
1.444
FCF / Net incomex
0.947
1.040
1.062
1.058
0.979
0.863
0.755
0.689
0.751
0.780
1.357
0.755
0.905
53
5.25
ROIC%
2.26
1.65
0.57
0.42
0.40
0.40
0.40
0.40
2.19
0.40
17.87
0.40
0.41
89
27.19
Return on equity%
3.07
3.63
1.62
2.04
0.40
2.17
0.40
0.40
0.40
0.40
6.03
0.40
1.01
51
23.09
Return on assets%
20.93
19.01
20.74
21.62
21.84
19.36
17.95
20.80
21.25
24.21
2.18
20.80
20.86
51
99.09
EPS¥
59.93
52.96
48.60
51.11
46.27
40.48
37.17
33.61
35.18
35.01
107.16
(5.42%)
(6.50%)
—
14.82
EPS growth%
28.35
28.61
28.09
27.94
28.30
28.28
27.08
28.61
28.12
25.22
4.64
28.12
28.20
75
79.80
Bookvalue per sh¥
36.23
35.35
33.03
33.28
30.48
26.06
25.94
23.18
21.46
21.79
77.99
(6.49%)
(5.83%)
—
80.35
FCF per share¥
70.41
75.01
72.02
65.82
66.27
66.40
72.43
71.84
61.72
60.52
31.81
(1.80%)
(0.62%)
—
84.78
Dividend per sh¥
72.58
77.68
78.66
91.23
89.78
92.11
89.58
96.94
112.56
130.09
98.43
7.70%
6.94%
—
22.26
Div yield (avg)%
33.89
35.84
35.03
36.59
36.81
38.32
37.18
39.42
39.51
36.70
13.92
38.32
36.75
38
16.28
Payout ratio%
5.27
7.80
10.76
7.98
8.03
5.10
6.45
9.24
8.03
9.56
2.19
8.03
8.00
6
97.94
Shares (diluted)M
146.4
145.7
152.3
162.2
169.7
196.7
218.6
242.4
256.8
251.5
94.19
8.19%
6.10%
34
29.81
Buyback yield%
29.81
30.58
28.14
31.02
30.99
33.26
32.11
32.12
31.87
33.56
21.85
32.12
31.44
74
1.352
D/E ratiox
1.436
1.502
1.366
1.274
1.218
1.352
1.285
1.435
1.443
1.369
1.760
1.369
1.368
50
9.291
Enterprise value¥B
12.13
13.16
12.80
13.42
13.12
13.82
13.22
12.20
11.35
9.890
13.67
(5.50%)
(1.50%)
43
11.72
LT debt¥B
4.861
4.606
4.377
4.582
4.297
4.932
5.133
5.905
6.016
5.841
7.682
6.33%
2.73%
33
Revenue
¥16.95B
7.85%
1.00×
Cost of revenue
¥11.02B
8.01%
1.02×
Operating expenses
¥3.934B
7.26%
0.95×
Goodwill & intangibles
18.48%
Property and equipment
13.75%
Spread over hurdle
(3.34%)