0.894
Revenue¥B
12.93
13.87
15.40
16.50
18.26
20.01
21.31
23.15
25.07
26.87
0.987
8.03%
8.33%
29
14.36
Revenue growth%
13.51
13.55
15.31
13.97
12.63
14.45
13.67
12.95
11.66
12.03
12.56
12.95
13.53
32
19.50
Gross margin%
17.18
19.46
17.40
15.90
15.67
18.06
20.14
19.22
20.28
22.54
2.35
20.14
18.64
82
13.86
Operating margin%
23.78
21.35
21.87
20.12
17.79
14.87
14.76
15.18
17.89
18.60
9.34
15.18
18.25
53
10.53
Net margin%
23.46
24.98
25.85
24.57
24.85
27.18
26.32
25.93
26.79
27.94
14.34
26.79
25.89
46
30.67
P/E ratio (avg)x
42.26
40.54
39.51
38.51
37.44
41.78
43.66
50.49
54.14
54.60
27.06
50.49
42.02
18
32.87
EV/EBITx
21.46
23.54
24.86
27.12
29.90
29.64
31.31
31.39
34.27
34.71
10.16
31.39
29.77
65
21.98
FCF yield (avg)%
0.40
3.24
5.63
5.35
5.38
4.97
6.99
6.39
8.98
6.27
16.41
6.39
5.50
15
20.47
FCF margin%
14.41
15.67
13.36
15.91
15.65
16.47
19.10
18.40
19.93
17.74
14.88
18.40
16.19
22
1.719
FCF / Net incomex
1.246
1.246
1.264
1.410
1.473
1.629
1.746
1.671
1.841
1.717
0.915
1.717
1.551
12
5.73
ROIC%
29.66
27.63
27.83
28.28
31.11
30.64
30.80
28.95
26.58
25.18
26.57
28.95
28.62
12
8.84
Return on equity%
0.40
1.05
0.69
0.40
1.01
2.25
4.78
6.80
4.02
2.53
10.82
4.02
1.65
14
19.46
Return on assets%
12.87
13.72
12.36
15.18
17.22
16.63
14.32
17.14
14.49
14.95
17.07
14.95
14.72
69
3.53
EPS¥
3.77
4.09
4.70
4.63
5.24
6.12
6.70
7.68
7.67
7.98
3.71
8.78%
9.55%
—
28.36
EPS growth%
11.66
11.45
11.47
10.61
9.50
10.63
11.94
11.37
12.24
14.49
19.85
11.94
11.46
89
2.99
Bookvalue per sh¥
2.23
2.56
2.88
2.90
3.50
3.46
3.60
4.22
5.02
5.99
0.65
11.37%
10.72%
—
3.56
FCF per share¥
2.59
2.38
2.15
2.12
2.00
2.05
2.23
2.02
2.04
2.12
2.78
1.23%
(0.93%)
—
2.50
Dividend per sh¥
2.09
1.84
1.90
2.01
1.98
2.07
2.25
2.22
2.10
2.19
1.48
1.97%
0.29%
—
21.01
Div yield (avg)%
19.13
18.95
20.19
21.89
21.23
19.71
18.27
20.59
18.64
17.86
22.32
18.64
19.42
48
4.55
Payout ratio%
9.59
10.67
11.73
13.33
11.58
8.76
9.73
8.12
10.88
8.26
10.21
8.76
10.20
48
3.168
Shares (diluted)B
5.088
5.695
5.697
5.572
6.547
7.727
7.917
9.205
11.00
12.76
3.037
14.27%
11.48%
36
27.33
Buyback yield%
15.49
17.21
17.78
14.80
12.97
10.10
12.81
14.67
14.51
14.13
7.75
14.13
14.59
32
1.564
D/E ratiox
0.579
0.563
0.604
0.591
0.610
0.640
0.666
0.720
0.746
0.803
0.700
0.720
0.625
40
17.09
Enterprise value¥B
15.65
15.83
15.55
16.85
15.72
15.27
16.61
16.63
17.08
15.26
2.615
(0.59%)
(0.90%)
94
12.25
LT debt¥B
7.180
7.681
8.366
8.641
9.416
10.80
12.09
13.55
14.87
17.54
9.131
13.24%
10.50%
62
Revenue
¥26.87B
8.33%
1.00×
Cost of revenue
¥18.32B
8.52%
1.02×
Operating expenses
¥6.367B
8.06%
0.97×
Property and equipment
15.05%
Spread over hurdle
(1.94%)