31.82
Revenue¥B
26.06
27.75
28.82
30.35
32.54
34.64
36.87
39.36
42.68
45.41
35.32
6.89%
6.21%
39
26.40
Revenue growth%
18.48
15.64
17.86
19.48
17.94
16.10
15.32
14.61
16.05
18.05
19.94
16.05
16.98
8
18.13
Gross margin%
20.53
17.90
16.60
19.03
21.08
18.76
20.98
23.22
25.92
24.19
19.28
23.22
20.76
81
27.60
Operating margin%
11.76
14.12
12.20
14.52
14.11
16.07
14.01
14.45
15.13
12.96
16.78
14.45
14.12
41
11.60
Net margin%
9.51
12.45
15.15
13.42
13.03
14.06
12.02
14.75
13.90
11.57
9.29
13.90
13.22
80
34.04
P/E ratio (avg)x
37.27
41.65
44.18
51.32
55.83
55.37
64.18
68.13
74.03
78.42
26.03
68.13
55.60
78
34.37
EV/EBITx
13.14
14.25
15.15
16.54
17.78
17.52
19.82
20.04
23.62
26.99
6.080
20.04
17.65
62
29.87
FCF yield (avg)%
3.27
3.69
1.30
0.40
0.40
0.68
0.62
0.88
0.40
0.40
17.85
0.62
0.65
90
10.37
FCF margin%
5.24
3.23
5.95
6.02
3.04
0.91
0.40
1.87
0.40
1.30
24.08
0.91
2.45
37
0.470
FCF / Net incomex
0.554
0.517
0.534
0.544
0.533
0.613
0.700
0.652
0.739
0.825
0.237
0.700
0.584
21
10.02
ROIC%
19.64
17.76
18.32
16.32
17.53
17.01
16.77
17.94
19.89
22.51
12.79
17.94
17.85
55
17.32
Return on equity%
31.66
31.46
32.63
29.90
28.85
31.16
31.72
34.26
32.40
34.14
24.00
32.40
31.69
17
14.89
Return on assets%
26.77
28.98
31.57
31.45
28.74
28.55
28.41
28.70
27.30
26.94
15.00
28.41
28.62
23
0.68
EPS¥
4.16
3.99
3.92
4.34
4.98
4.94
5.64
5.79
5.85
6.75
0.74
6.27%
6.58%
—
8.92
EPS growth%
19.63
21.61
19.35
21.74
19.02
21.78
22.20
21.45
23.76
24.95
3.01
22.20
21.67
55
1.90
Bookvalue per sh¥
2.25
2.56
2.71
3.17
3.23
3.19
3.81
3.75
4.05
4.17
0.43
5.24%
6.89%
—
1.52
FCF per share¥
0.48
0.55
0.54
0.62
0.60
0.64
0.65
0.60
0.59
0.57
1.91
(1.04%)
1.05%
—
1.90
Dividend per sh¥
0.75
0.81
0.74
0.79
0.84
0.79
0.69
0.72
0.67
0.70
1.17
(3.65%)
(0.34%)
—
6.66
Div yield (avg)%
23.31
23.51
21.18
21.76
19.34
18.69
20.45
18.91
16.35
18.28
22.90
18.69
19.89
11
17.22
Payout ratio%
9.91
7.31
4.93
6.97
4.36
6.75
7.05
9.72
7.74
7.66
23.04
7.66
7.18
36
4.226
Shares (diluted)B
5.193
4.958
4.883
5.342
5.389
5.202
5.519
5.543
5.750
6.345
4.396
3.32%
1.91%
52
28.03
Buyback yield%
8.47
9.15
8.87
7.00
4.53
1.75
4.22
6.44
5.33
7.44
4.78
5.33
6.72
28
0.390
D/E ratiox
0.742
0.820
0.739
0.768
0.829
0.789
0.729
0.786
0.822
0.887
0.659
0.789
0.787
63
6.665
Enterprise value¥B
25.37
23.57
22.73
21.53
19.32
17.18
17.90
18.00
17.69
16.06
27.79
(3.63%)
(5.27%)
37
29.12
LT debt¥B
10.41
10.84
12.69
13.27
15.38
15.25
14.73
15.10
17.39
18.55
5.599
3.82%
6.26%
15
Revenue
¥45.41B
6.21%
1.00×
Cost of revenue
¥22.15B
6.65%
1.04×
Operating expenses
¥8.029B
5.78%
0.96×
Property and equipment
17.90%
Cash and investments
17.53%
Spread over hurdle
10.66%