10.13
Revenue¥B
6.616
7.288
7.842
8.425
9.099
10.10
10.78
11.89
13.09
14.48
10.81
9.74%
8.93%
13
10.37
Revenue growth%
9.85
10.55
8.51
9.58
9.18
6.27
7.30
9.13
6.65
4.42
13.05
6.65
8.82
48
8.04
Gross margin%
28.58
29.04
27.21
29.20
26.42
24.51
23.57
22.02
22.25
23.81
19.84
23.57
25.46
71
7.84
Operating margin%
28.80
25.80
28.00
28.46
30.89
32.41
31.28
28.46
26.71
28.90
20.76
28.90
28.63
70
20.57
Net margin%
14.03
14.40
15.69
15.54
14.77
12.38
10.57
12.37
10.03
7.11
27.89
10.57
13.20
58
36.32
P/E ratio (avg)x
17.20
17.23
19.20
18.38
21.04
22.61
21.20
23.29
22.72
20.65
14.88
22.61
20.84
82
36.34
EV/EBITx
27.75
30.80
33.97
31.42
32.57
31.16
30.73
32.98
29.40
30.32
32.88
30.73
30.98
23
29.59
FCF yield (avg)%
26.09
23.36
26.16
23.58
24.08
24.05
23.22
22.04
23.97
25.81
28.64
23.97
24.01
71
2.59
FCF margin%
20.66
21.15
22.86
20.07
19.53
18.45
18.51
15.99
15.99
13.93
3.00
15.99
19.02
87
0.772
FCF / Net incomex
2.417
2.431
2.286
2.466
2.840
3.105
3.543
3.355
3.693
4.303
1.728
3.543
2.973
46
23.91
ROIC%
17.91
20.43
18.86
18.00
20.11
20.07
17.32
18.73
17.48
14.78
25.14
17.48
18.37
6
16.82
Return on equity%
16.43
17.39
14.62
14.79
12.81
15.38
18.18
20.59
18.35
16.09
5.40
18.18
16.26
39
9.27
Return on assets%
2.78
5.25
6.23
8.93
10.24
12.57
14.06
15.49
16.30
17.44
27.13
15.49
11.40
31
0.88
EPS¥
0.72
0.81
0.78
0.70
0.66
0.66
0.74
0.83
0.91
0.93
0.92
7.25%
3.22%
—
6.37
EPS growth%
22.49
21.62
18.82
16.78
15.38
15.94
14.12
15.90
18.14
20.94
26.74
15.94
17.46
28
1.07
Bookvalue per sh¥
0.56
0.65
0.66
0.65
0.61
0.68
0.79
0.91
0.99
1.11
0.20
12.59%
8.30%
—
0.75
FCF per share¥
0.79
0.71
0.70
0.72
0.76
0.65
0.65
0.56
0.47
0.41
0.50
(11.86%)
(7.09%)
—
0.76
Dividend per sh¥
0.32
0.32
0.33
0.32
0.31
0.35
0.37
0.38
0.37
0.44
1.22
7.23%
2.83%
—
8.92
Div yield (avg)%
9.59
10.47
10.54
9.58
10.22
10.97
9.37
10.99
13.58
15.93
22.31
10.99
10.50
31
25.06
Payout ratio%
28.28
28.48
25.76
27.76
25.11
22.97
25.57
26.98
25.58
28.21
9.85
25.58
26.37
57
2.635
Shares (diluted)B
2.727
2.894
3.362
3.692
3.618
4.100
4.294
4.870
5.234
5.636
2.789
9.27%
8.20%
14
12.28
Buyback yield%
8.53
11.10
9.93
9.48
10.50
9.95
9.80
8.02
5.96
6.64
22.15
8.02
9.64
63
0.634
D/E ratiox
0.959
1.028
0.966
1.099
1.088
1.218
1.256
1.236
1.432
1.342
1.003
1.256
1.158
36
9.625
Enterprise value¥B
13.79
15.15
13.95
13.54
14.89
13.47
14.64
15.63
16.05
14.19
7.455
(0.95%)
0.12%
44
5.688
LT debt¥B
6.799
7.570
7.598
7.333
8.053
8.052
8.867
10.04
9.194
9.716
10.54
3.83%
4.79%
88
Revenue
¥14.48B
8.93%
1.00×
Cost of revenue
¥7.642B
8.74%
0.98×
Operating expenses
¥3.677B
9.27%
1.03×
Property and equipment
15.34%
Goodwill & intangibles
15.24%
Spread over hurdle
45.25%