12.76
Revenue¥B
7.505
7.997
8.860
9.558
10.33
11.18
12.34
13.55
14.75
16.41
13.32
9.69%
8.81%
42
15.49
Revenue growth%
16.50
14.20
12.81
15.63
16.72
19.58
20.94
19.86
22.36
19.41
16.59
19.86
18.07
94
27.59
Gross margin%
17.75
19.35
20.38
21.41
22.00
22.43
24.66
25.60
28.07
30.89
12.47
25.60
22.22
78
3.82
Operating margin%
6.04
6.47
6.08
7.03
6.67
3.82
2.23
2.34
3.02
1.15
11.44
2.34
4.93
70
22.12
Net margin%
31.90
33.05
32.95
30.59
31.04
29.50
31.80
31.90
29.45
32.00
28.64
31.80
31.85
94
11.22
P/E ratio (avg)x
8.740
9.125
8.477
8.812
7.756
6.635
6.404
6.083
5.806
5.650
27.15
6.083
7.195
30
32.94
EV/EBITx
10.89
10.44
10.03
10.68
11.12
12.69
14.57
16.49
19.47
21.38
10.84
16.49
11.90
6
22.68
FCF yield (avg)%
18.99
18.58
17.92
19.83
21.57
24.45
27.31
24.37
23.30
22.18
5.24
24.37
21.88
71
28.06
FCF margin%
1.98
3.06
4.28
7.05
4.76
2.74
2.26
0.40
1.10
0.40
4.35
1.10
2.50
42
0.532
FCF / Net incomex
0.723
0.753
0.858
0.958
1.095
1.200
1.132
1.301
1.218
1.376
1.417
1.218
1.114
69
9.92
ROIC%
11.15
13.59
14.45
12.61
11.07
9.77
9.96
9.95
9.87
7.05
4.32
9.87
10.51
94
23.80
Return on equity%
4.69
4.57
6.27
8.97
6.55
5.64
6.71
9.66
12.06
9.98
5.99
9.66
6.63
91
10.78
Return on assets%
15.00
16.29
15.27
14.12
14.13
15.36
12.36
12.05
14.22
11.47
29.10
12.36
14.17
9
41.19
EPS¥
9.79
9.43
9.21
8.06
8.53
9.41
8.78
8.88
8.22
7.88
43.24
(1.57%)
(2.99%)
—
29.69
EPS growth%
0.40
2.65
4.29
4.07
2.26
0.40
0.40
1.36
3.02
0.40
29.51
0.40
1.81
66
34.59
Bookvalue per sh¥
23.28
22.61
23.47
22.73
23.50
21.69
24.13
26.76
27.17
27.81
45.27
3.42%
2.96%
—
26.53
FCF per share¥
23.46
22.24
26.22
28.95
30.12
32.61
37.17
43.02
50.81
58.65
38.82
14.25%
11.24%
—
45.34
Dividend per sh¥
50.30
58.34
62.13
72.74
79.30
91.09
99.81
104.54
113.49
117.40
41.60
8.16%
10.48%
—
17.87
Div yield (avg)%
15.42
17.04
15.55
16.13
17.84
20.25
18.13
19.68
17.86
19.58
19.70
19.58
17.85
27
3.74
Payout ratio%
18.17
19.39
17.38
14.40
11.61
9.62
10.98
8.33
11.14
9.13
29.04
9.62
11.38
22
177.9
Shares (diluted)M
228.5
242.3
278.4
312.1
352.1
351.0
373.1
410.6
442.8
414.5
176.6
3.31%
7.30%
27
28.39
Buyback yield%
3.53
2.70
4.12
2.92
4.03
3.02
5.17
6.45
5.44
3.98
23.99
5.17
4.00
10
0.599
D/E ratiox
1.545
1.716
1.939
2.151
2.565
2.846
3.228
3.523
3.612
4.055
0.150
3.523
2.705
26
10.60
Enterprise value¥B
7.646
7.101
7.255
7.368
8.102
7.165
7.156
6.796
6.877
6.001
4.873
(5.83%)
(3.03%)
88
13.43
LT debt¥B
7.516
8.539
9.620
10.50
11.67
12.71
12.22
13.72
14.98
17.83
11.31
8.85%
9.41%
56
Revenue
¥16.41B
8.81%
1.00×
Cost of revenue
¥7.509B
8.67%
0.99×
Operating expenses
¥3.346B
9.18%
1.03×
Property and equipment
15.37%
Spread over hurdle
10.04%