0.862
Revenue¥B
10.23
10.07
10.33
10.57
10.59
10.75
11.00
11.11
11.32
11.12
0.938
0.98%
0.79%
22
9.99
Revenue growth%
24.30
22.66
21.97
21.79
18.87
16.32
15.23
17.20
17.17
19.08
3.16
17.17
18.98
66
19.90
Gross margin%
33.64
33.18
33.17
32.00
29.95
32.48
30.36
30.61
27.72
24.94
10.24
30.36
31.31
38
15.35
Operating margin%
20.38
17.53
16.58
19.19
20.07
21.61
20.95
21.14
23.97
26.49
17.65
21.61
20.67
32
27.93
Net margin%
20.31
23.29
21.81
22.06
22.77
19.95
18.27
16.19
18.85
21.04
29.59
18.85
20.67
95
6.391
P/E ratio (avg)x
27.31
28.45
26.96
27.05
25.44
27.79
24.71
26.53
27.26
27.96
37.14
27.26
27.15
61
37.45
EV/EBITx
15.90
17.00
16.74
17.03
15.85
16.02
13.90
14.09
13.27
13.73
15.43
13.90
15.87
58
16.88
FCF yield (avg)%
23.02
20.74
20.61
18.68
18.56
20.19
19.66
18.57
20.13
21.34
24.83
20.13
20.16
35
22.98
FCF margin%
7.67
5.04
2.31
0.86
0.40
2.56
2.44
0.40
0.50
0.40
25.38
0.50
1.59
17
0.833
FCF / Net incomex
0.906
0.964
0.823
0.770
0.734
0.666
0.609
0.628
0.675
0.597
1.610
0.628
0.704
52
3.88
ROIC%
6.62
7.84
9.31
10.98
12.94
11.39
8.68
9.81
10.92
10.43
27.94
10.43
10.12
33
13.74
Return on equity%
32.48
29.53
31.24
30.97
33.82
31.37
30.82
31.00
32.09
32.85
3.75
31.37
31.31
76
21.70
Return on assets%
25.79
25.47
23.79
21.50
23.19
25.35
27.72
28.04
30.35
31.49
14.57
28.04
25.63
13
2.17
EPS¥
4.71
5.00
5.36
6.35
6.47
7.42
7.39
8.82
8.85
10.11
2.33
9.34%
8.79%
—
22.20
EPS growth%
26.87
26.64
27.93
26.31
24.01
22.79
21.71
19.54
20.32
18.49
7.76
20.32
23.40
39
3.59
Bookvalue per sh¥
4.04
4.57
4.91
5.26
5.46
5.65
6.17
7.08
8.01
7.92
2.37
7.72%
7.23%
—
1.82
FCF per share¥
3.04
2.70
2.64
2.46
2.44
2.29
2.50
2.64
2.36
2.20
1.99
(2.11%)
(4.02%)
—
2.95
Dividend per sh¥
3.18
3.38
3.33
3.32
3.02
3.27
3.02
2.81
2.64
2.87
3.23
(1.01%)
(0.89%)
—
17.16
Div yield (avg)%
24.51
22.10
24.58
24.64
22.03
19.73
19.27
17.20
18.69
21.11
12.47
19.27
21.57
79
8.28
Payout ratio%
25.48
28.33
27.95
28.20
30.65
33.41
35.90
37.16
36.12
37.97
20.66
36.12
32.03
18
1.577
Shares (diluted)B
1.568
1.424
1.530
1.367
1.349
1.444
1.464
1.562
1.626
1.430
1.560
1.19%
(1.40%)
52
6.09
Buyback yield%
8.33
7.43
7.31
8.75
5.84
7.14
6.59
3.64
2.35
4.82
6.46
4.82
6.87
69
1.299
D/E ratiox
1.552
1.614
1.693
1.639
1.548
1.582
1.586
1.473
1.367
1.190
1.234
1.473
1.567
87
3.955
Enterprise value¥B
10.43
11.45
11.93
11.36
11.58
11.78
12.33
14.45
14.99
16.72
2.842
7.62%
4.96%
85
2.760
LT debt¥B
6.611
7.193
7.480
6.550
6.972
6.784
6.607
6.695
7.086
6.468
4.591
(1.49%)
(0.27%)
43
Revenue
¥11.12B
0.79%
1.00×
Cost of revenue
¥6.323B
0.83%
1.00×
Operating expenses
¥1.371B
1.34%
1.06×
Property and equipment
16.71%
Spread over hurdle
26.28%