19.11
Revenue¥B
33.31
33.27
33.22
33.36
33.62
34.64
35.08
34.71
35.30
35.15
21.29
0.90%
0.77%
60
16.50
Revenue growth%
13.05
12.47
12.89
14.57
15.85
17.88
18.39
21.36
21.00
19.20
27.47
19.20
16.86
50
26.37
Gross margin%
23.33
24.61
26.40
24.83
23.00
21.81
20.30
21.20
23.62
24.88
26.42
21.81
23.47
71
11.85
Operating margin%
5.39
2.95
5.07
6.38
7.58
7.00
8.49
10.63
10.50
11.15
19.94
10.50
7.29
22
27.97
Net margin%
13.56
13.97
13.37
14.30
15.34
18.14
15.66
13.20
15.77
14.15
19.37
15.66
14.23
65
30.56
P/E ratio (avg)x
34.08
40.37
39.42
42.12
42.38
41.77
46.48
49.78
55.84
63.90
6.536
49.78
42.25
50
15.92
EV/EBITx
33.66
35.00
30.48
30.39
32.98
29.06
29.99
30.88
30.79
27.30
37.03
29.99
30.63
91
25.40
FCF yield (avg)%
9.31
7.28
8.52
11.00
13.69
15.32
13.41
13.41
14.91
15.12
6.47
14.91
13.41
37
10.05
FCF margin%
31.34
31.05
33.61
35.72
37.35
36.94
35.02
34.21
34.26
35.74
13.10
35.02
34.64
67
0.692
FCF / Net incomex
3.313
3.789
3.934
3.874
4.678
5.156
5.893
6.715
7.387
7.695
0.849
6.715
4.917
48
6.29
ROIC%
8.86
6.40
7.59
5.51
6.26
6.42
5.90
5.46
4.18
5.85
6.06
5.85
6.08
56
3.06
Return on equity%
27.05
28.06
29.54
26.60
27.39
29.99
31.60
33.05
31.83
30.52
11.72
31.60
29.77
34
29.67
Return on assets%
15.15
16.02
17.70
17.01
14.36
16.22
14.66
16.37
16.67
19.31
8.96
16.37
16.30
18
0.40
EPS¥
0.67
0.67
0.59
0.53
0.47
0.49
0.44
0.39
0.39
0.39
0.43
(3.46%)
(4.63%)
—
21.29
EPS growth%
18.87
18.22
20.86
23.39
21.16
20.50
19.70
19.37
20.69
21.44
20.31
20.50
20.60
66
0.71
Bookvalue per sh¥
0.84
0.89
0.88
0.79
0.78
0.73
0.65
0.69
0.61
0.65
0.81
(3.64%)
(3.13%)
—
0.74
FCF per share¥
0.32
0.33
0.33
0.38
0.40
0.41
0.44
0.43
0.40
0.43
0.64
1.65%
4.12%
—
0.37
Dividend per sh¥
0.70
0.81
0.80
0.90
0.90
0.87
0.96
0.90
0.91
0.86
0.34
(1.00%)
3.33%
—
13.20
Div yield (avg)%
7.16
9.38
12.02
13.65
10.76
13.34
12.35
12.79
15.57
17.45
22.20
13.34
12.57
23
7.63
Payout ratio%
6.08
8.67
10.11
9.25
10.64
7.77
5.08
7.13
6.58
3.78
27.52
6.58
7.45
15
35.27
Shares (diluted)B
39.23
43.06
41.07
45.65
46.61
43.09
40.33
41.54
40.86
44.30
34.98
(1.01%)
0.20%
22
5.58
Buyback yield%
21.13
21.23
18.33
18.15
15.16
12.60
9.98
9.77
10.35
13.06
14.39
10.35
14.11
74
1.202
D/E ratiox
1.109
1.214
1.352
1.387
1.292
1.411
1.604
1.789
1.926
1.792
0.189
1.789
1.399
48
16.02
Enterprise value¥B
6.008
5.685
5.745
5.703
6.346
5.759
5.788
5.487
5.941
5.388
9.356
(3.22%)
(0.30%)
47
21.69
LT debt¥B
27.80
32.81
38.68
39.14
39.24
38.39
38.68
40.71
43.48
51.27
2.133
5.49%
8.25%
79
Revenue
¥35.15B
0.77%
1.00×
Cost of revenue
¥22.65B
0.45%
0.97×
Operating expenses
¥8.620B
1.21%
1.04×
Property and equipment
17.26%
Spread over hurdle
33.27%