9.159
Revenue¥B
5.738
6.118
6.610
7.063
7.627
8.170
8.931
9.600
10.38
10.95
9.981
7.51%
7.31%
11
9.83
Revenue growth%
29.82
26.90
23.95
25.86
28.28
25.37
22.98
22.25
22.60
22.08
15.10
22.60
24.66
35
16.94
Gross margin%
24.21
26.79
26.11
27.10
24.35
24.11
23.87
23.22
23.27
20.79
14.12
23.27
24.16
88
21.18
Operating margin%
24.37
26.20
23.68
22.17
22.22
24.55
21.68
24.46
25.71
28.09
5.05
24.55
24.42
55
15.41
Net margin%
22.51
20.77
21.50
19.31
19.55
19.43
20.30
17.75
16.55
16.07
16.42
17.75
19.49
57
31.08
P/E ratio (avg)x
42.83
46.84
54.72
59.88
65.37
65.12
64.90
66.43
79.55
83.04
15.80
66.43
65.01
66
12.32
EV/EBITx
34.91
33.00
32.00
30.29
29.07
27.86
25.56
23.87
22.94
21.40
10.29
23.87
28.46
94
9.39
FCF yield (avg)%
10.10
9.21
9.85
7.95
6.67
6.73
8.29
7.88
9.23
11.62
7.46
8.29
8.75
85
3.96
FCF margin%
13.49
11.68
13.59
14.78
16.92
15.00
12.85
14.31
14.28
11.60
4.50
14.28
13.93
42
1.294
FCF / Net incomex
0.412
0.447
0.410
0.422
0.455
0.475
0.500
0.574
0.585
0.539
0.546
0.539
0.465
21
3.95
ROIC%
17.46
18.62
21.01
21.86
23.64
22.25
22.23
21.91
19.21
19.80
11.11
21.91
21.43
76
21.85
Return on equity%
9.30
9.33
11.68
9.15
9.99
10.13
8.60
11.03
12.88
11.01
16.01
11.01
10.06
74
5.24
Return on assets%
10.68
8.90
9.10
9.79
10.13
12.70
15.06
13.62
13.75
16.66
21.71
13.75
11.69
9
6.06
EPS¥
7.95
8.10
8.56
8.51
8.42
8.06
8.96
9.57
9.96
10.10
6.40
3.71%
3.48%
—
11.15
EPS growth%
20.13
19.86
17.61
16.27
17.36
16.12
16.61
18.53
18.57
18.51
25.30
18.51
18.06
58
3.85
Bookvalue per sh¥
6.38
7.01
6.64
7.58
8.80
9.42
9.42
8.85
9.96
10.03
6.12
2.64%
5.59%
—
7.29
FCF per share¥
4.15
4.46
4.35
3.98
3.66
4.00
4.16
4.12
4.30
4.49
1.34
4.17%
0.15%
—
5.38
Dividend per sh¥
7.07
7.45
7.79
8.25
7.51
8.12
8.63
8.88
8.66
8.34
8.00
2.11%
0.35%
—
16.71
Div yield (avg)%
26.49
29.16
31.31
30.33
28.63
30.14
28.66
27.91
27.08
26.84
29.37
27.91
28.64
41
11.12
Payout ratio%
0.68
2.64
5.12
7.99
10.14
11.24
10.17
11.63
11.06
9.08
24.80
11.06
9.61
29
1.105
Shares (diluted)B
0.844
0.750
0.695
0.591
0.549
0.516
0.543
0.562
0.561
0.516
1.047
(1.25%)
(6.10%)
47
6.64
Buyback yield%
6.21
4.37
2.09
1.93
1.43
0.40
0.41
0.47
0.40
0.40
16.47
0.40
0.95
46
1.609
D/E ratiox
0.703
0.698
0.811
0.911
0.966
0.974
1.094
1.251
1.333
1.456
1.449
1.251
0.970
78
10.55
Enterprise value¥B
16.67
16.32
16.00
16.25
18.64
21.94
22.27
22.79
22.94
22.55
5.638
3.88%
3.63%
17
2.602
LT debt¥B
13.85
15.88
14.99
15.03
15.12
15.52
17.14
17.92
20.91
20.32
6.152
6.09%
3.74%
78
Revenue
¥10.95B
7.31%
1.00×
Cost of revenue
¥7.109B
7.72%
1.04×
Operating expenses
¥2.420B
6.72%
0.95×
Property and equipment
18.60%
Spread over hurdle
(3.38%)