4.553
Revenue¥B
9.058
9.643
10.25
10.62
11.20
11.55
12.18
12.65
13.45
13.84
5.043
4.33%
4.83%
25
4.83
Revenue growth%
7.69
5.55
2.77
2.00
1.81
4.74
7.19
8.89
10.47
12.26
19.67
8.89
6.37
5
10.32
Gross margin%
13.64
16.49
13.89
11.02
8.23
10.32
10.46
9.16
10.60
10.73
12.66
10.46
10.67
14
5.03
Operating margin%
16.11
18.32
15.83
13.29
13.86
16.68
17.00
18.80
19.42
19.70
4.64
18.80
16.84
21
12.21
Net margin%
16.52
16.55
14.31
11.40
13.81
14.42
14.13
16.66
16.10
16.03
13.54
16.03
15.23
37
7.821
P/E ratio (avg)x
13.84
13.59
15.18
15.14
14.58
15.55
16.10
15.66
17.68
19.51
25.03
16.10
15.37
37
9.731
EV/EBITx
16.82
18.37
17.60
17.95
20.44
23.40
24.54
22.82
23.15
24.73
31.56
23.40
21.63
29
12.89
FCF yield (avg)%
1.92
2.26
2.84
4.10
3.93
4.22
4.17
1.69
0.40
0.40
12.19
1.69
2.55
59
8.30
FCF margin%
24.58
24.39
22.12
24.73
25.67
27.32
24.76
23.07
23.69
26.60
16.87
24.76
24.66
81
1.227
FCF / Net incomex
1.030
0.874
0.878
0.832
0.882
0.776
0.831
0.801
0.790
0.682
1.306
0.790
0.831
48
9.92
ROIC%
28.37
29.88
29.18
31.23
29.92
28.19
26.94
29.85
27.79
30.49
24.78
28.19
29.51
62
10.51
Return on equity%
17.74
19.56
17.66
16.83
19.76
17.51
18.54
20.03
20.35
21.48
7.59
20.03
19.05
74
3.88
Return on assets%
3.84
6.56
4.21
1.97
3.72
4.16
5.14
7.94
7.06
6.09
19.14
6.09
4.67
72
0.83
EPS¥
3.72
3.69
3.72
3.25
2.96
3.09
2.68
2.78
2.47
2.38
0.85
(4.28%)
(4.53%)
—
16.27
EPS growth%
29.95
28.52
29.74
31.17
33.84
31.70
29.65
29.50
31.55
33.20
18.62
31.55
30.56
64
2.84
Bookvalue per sh¥
0.83
0.84
0.89
0.83
0.79
0.79
0.88
0.91
1.01
1.03
3.82
5.54%
2.21%
—
1.27
FCF per share¥
4.21
4.57
5.02
5.87
6.00
7.11
7.84
8.60
9.97
11.79
3.57
14.47%
11.64%
—
2.06
Dividend per sh¥
3.58
3.82
3.58
3.22
3.62
4.04
3.82
3.53
3.33
3.69
3.24
0.41%
(0.13%)
—
3.38
Div yield (avg)%
10.28
7.83
8.04
10.86
10.85
10.34
9.94
7.77
8.71
7.31
20.56
8.71
9.32
87
17.77
Payout ratio%
12.76
15.29
13.97
12.54
12.31
10.37
7.98
10.53
8.64
11.41
11.16
10.37
11.86
42
1.458
Shares (diluted)B
1.830
2.007
2.172
2.125
2.022
2.172
2.129
2.319
2.626
2.964
1.448
7.95%
5.33%
76
3.48
Buyback yield%
0.47
0.40
2.45
0.62
0.40
0.40
0.40
0.40
0.40
0.81
23.94
0.40
0.40
81
1.698
D/E ratiox
1.576
1.684
1.844
1.989
1.812
1.709
1.522
1.610
1.441
1.584
0.250
1.584
1.647
69
9.085
Enterprise value¥B
11.52
12.27
12.25
13.23
14.43
13.89
13.22
12.05
13.31
13.48
8.811
(1.36%)
2.44%
66
10.67
LT debt¥B
7.401
8.301
8.164
8.672
9.994
9.647
10.54
10.50
10.25
11.10
15.00
2.12%
4.02%
34
Revenue
¥13.84B
4.83%
1.00×
Cost of revenue
¥7.247B
5.24%
1.04×
Operating expenses
¥3.069B
4.00%
0.92×
Cash and investments
16.23%
Property and equipment
15.67%
Spread over hurdle
31.66%