6.469
Revenue¥B
5.860
6.227
6.609
6.845
7.230
7.693
8.069
8.673
9.157
9.866
6.705
6.42%
5.92%
58
11.08
Revenue growth%
14.85
15.83
13.87
14.74
16.70
17.35
15.96
17.32
16.11
17.78
14.18
17.32
16.03
59
19.32
Gross margin%
20.80
23.37
24.24
23.03
24.96
27.34
28.90
26.90
27.49
24.79
2.77
27.34
24.87
61
7.70
Operating margin%
28.31
26.09
25.84
28.67
28.68
29.04
29.18
30.46
28.50
28.12
19.17
29.04
28.59
67
7.55
Net margin%
15.89
15.88
14.37
12.02
14.25
15.89
15.51
13.98
15.52
18.48
24.69
15.52
15.51
53
15.94
P/E ratio (avg)x
11.71
11.35
11.79
11.75
10.44
11.31
10.18
9.300
9.403
8.996
19.81
9.403
10.87
8
10.36
EV/EBITx
21.07
23.76
23.36
23.66
23.35
24.78
23.83
22.65
21.54
21.01
18.61
22.65
23.35
28
23.78
FCF yield (avg)%
27.02
29.99
28.23
26.54
28.81
28.89
27.52
24.73
26.46
25.33
27.73
26.46
27.27
68
15.48
FCF margin%
28.52
29.25
27.66
28.05
25.14
23.26
24.24
23.12
24.83
24.24
2.55
24.24
24.99
13
0.648
FCF / Net incomex
1.208
1.176
1.239
1.198
1.030
0.951
1.006
0.894
0.906
0.858
0.787
0.906
1.018
39
14.89
ROIC%
30.66
30.33
30.12
28.91
28.99
31.91
30.74
31.53
33.61
31.50
24.24
31.53
30.70
75
14.44
Return on equity%
15.84
15.31
16.24
15.02
17.78
16.88
14.07
16.83
18.05
19.60
9.55
16.88
16.54
88
6.75
Return on assets%
19.21
20.26
19.93
17.97
20.95
22.45
22.54
23.21
21.19
19.95
20.14
22.45
20.60
47
53.85
EPS¥
17.99
17.47
19.02
20.92
18.59
18.45
19.04
17.23
17.13
15.93
55.57
(3.04%)
(1.31%)
—
14.91
EPS growth%
19.27
18.98
17.42
19.85
19.28
17.30
16.02
14.35
16.15
16.13
24.36
16.13
17.36
80
62.82
Bookvalue per sh¥
44.55
52.38
59.96
66.04
64.58
66.36
76.58
76.06
81.25
83.04
34.32
5.16%
6.78%
—
77.06
FCF per share¥
32.73
30.84
34.61
40.04
45.94
48.63
53.12
61.59
61.69
71.17
64.81
9.15%
9.08%
—
15.57
Dividend per sh¥
25.82
27.94
29.43
30.14
31.26
32.89
28.97
25.41
25.86
26.93
74.30
(2.94%)
0.13%
—
18.61
Div yield (avg)%
7.34
10.23
12.80
15.52
17.54
15.14
17.86
16.43
14.12
16.55
26.54
16.43
15.33
7
17.28
Payout ratio%
0.47
1.81
0.78
0.40
0.40
0.40
1.27
0.70
0.40
1.58
17.80
0.70
0.59
30
134.4
Shares (diluted)M
161.7
179.4
178.9
165.8
160.3
169.2
154.5
165.7
181.6
188.7
136.8
3.32%
2.52%
79
18.43
Buyback yield%
15.17
14.20
14.34
11.77
12.33
14.49
16.72
17.95
15.72
14.02
17.50
15.72
14.41
28
0.661
D/E ratiox
0.430
0.478
0.430
0.451
0.407
0.393
0.371
0.364
0.333
0.372
1.300
0.371
0.400
44
6.414
Enterprise value¥B
12.96
11.82
11.62
10.64
11.87
10.99
11.52
11.58
12.31
11.95
4.086
0.13%
(0.71%)
71
10.78
LT debt¥B
8.323
9.215
9.179
9.638
10.23
11.21
11.76
12.30
13.19
15.67
10.53
8.91%
8.36%
84
Revenue
¥9.866B
5.92%
1.00×
Cost of revenue
¥6.906B
5.92%
1.00×
Operating expenses
¥1.770B
5.66%
0.98×
Property and equipment
16.56%
Spread over hurdle
(1.08%)