21.40
Revenue¥B
18.56
19.39
20.56
21.89
22.62
23.29
24.72
26.46
27.36
28.44
23.78
4.69%
4.64%
45
9.66
Revenue growth%
21.92
20.66
18.23
15.65
17.13
15.36
13.83
10.96
11.06
10.27
5.75
11.06
15.50
80
18.03
Gross margin%
11.27
11.38
12.72
15.61
17.11
16.86
16.97
14.63
17.59
19.64
4.59
16.97
16.23
40
6.76
Operating margin%
21.82
23.63
23.48
26.40
24.92
26.03
26.59
28.77
30.40
28.74
8.12
28.74
26.22
32
21.52
Net margin%
21.62
21.29
20.97
22.74
22.85
23.66
24.64
25.47
24.78
22.90
2.82
24.64
22.87
79
31.80
P/E ratio (avg)x
21.36
22.43
21.89
23.66
21.65
18.88
17.64
17.38
17.67
15.89
32.48
17.64
20.12
44
8.067
EV/EBITx
51.11
51.88
57.48
62.27
69.13
74.65
86.09
92.59
99.74
113.7
29.40
92.59
71.89
21
22.68
FCF yield (avg)%
13.52
14.29
15.45
17.64
18.96
21.26
20.85
21.59
19.41
18.60
6.57
20.85
18.78
29
11.57
FCF margin%
1.12
0.90
3.01
0.52
1.06
0.40
1.11
0.40
0.40
1.86
18.70
0.40
0.98
66
0.723
FCF / Net incomex
0.114
0.124
0.120
0.126
0.136
0.143
0.151
0.171
0.164
0.173
0.971
0.164
0.139
69
25.97
ROIC%
6.78
4.19
5.75
8.49
9.27
11.80
9.49
9.91
9.49
12.40
28.55
9.91
9.38
21
12.72
Return on equity%
5.80
4.72
4.82
6.85
4.31
3.09
3.64
4.19
6.71
7.71
5.48
4.19
4.77
57
22.46
Return on assets%
23.40
23.53
26.32
28.44
25.82
27.10
29.63
27.57
25.31
24.91
27.36
27.10
26.07
45
0.73
EPS¥
2.88
2.89
3.01
3.03
3.11
3.28
3.48
4.02
3.89
4.52
0.76
7.75%
5.92%
—
9.47
EPS growth%
18.54
15.97
17.09
19.63
19.76
18.35
15.45
14.17
16.26
18.99
9.66
16.26
17.72
79
0.66
Bookvalue per sh¥
0.48
0.47
0.46
0.47
0.49
0.42
0.36
0.31
0.31
0.27
1.73
(10.94%)
(5.06%)
—
0.81
FCF per share¥
0.29
0.30
0.33
0.34
0.35
0.34
0.36
0.32
0.28
0.25
1.43
(6.58%)
(1.39%)
—
0.54
Dividend per sh¥
0.30
0.32
0.30
0.29
0.29
0.29
0.30
0.31
0.31
0.29
1.71
(0.50%)
(0.52%)
—
3.41
Div yield (avg)%
18.02
20.40
20.15
22.45
20.48
20.24
19.10
19.45
19.59
16.67
7.03
19.45
19.87
70
4.67
Payout ratio%
8.15
9.73
11.81
14.04
14.08
11.53
11.56
9.32
7.28
5.74
7.15
9.32
10.63
60
5.007
Shares (diluted)B
6.743
7.757
8.548
8.379
8.766
8.665
8.649
8.629
9.983
9.872
5.211
2.40%
4.07%
79
21.86
Buyback yield%
19.00
16.95
14.51
13.60
10.73
10.83
13.82
15.28
14.58
14.73
28.71
14.58
14.55
69
0.802
D/E ratiox
1.150
1.015
1.075
1.161
1.045
1.023
0.880
0.894
0.872
0.820
0.832
0.880
1.019
56
10.91
Enterprise value¥B
19.56
21.22
21.83
26.23
29.65
32.73
38.98
42.78
46.32
48.59
17.93
10.39%
10.56%
11
24.93
LT debt¥B
7.800
8.348
9.303
8.625
8.223
8.712
9.041
8.738
8.612
8.216
13.60
(0.02%)
1.33%
69
Revenue
¥28.44B
4.64%
1.00×
Cost of revenue
¥15.77B
4.34%
0.97×
Operating expenses
¥7.162B
4.93%
1.03×
Goodwill & intangibles
17.06%
Property and equipment
15.77%
Spread over hurdle
66.83%