10.32
Revenue¥B
11.16
11.38
11.80
12.12
12.68
13.46
14.10
14.60
14.85
15.23
10.53
3.74%
3.49%
17
16.50
Revenue growth%
0.40
0.40
3.01
4.13
5.64
5.27
4.55
2.94
0.69
3.02
13.04
3.02
3.02
64
21.83
Gross margin%
3.39
3.65
0.67
2.99
3.14
3.05
4.86
4.90
4.29
6.63
11.16
4.86
3.52
89
16.60
Operating margin%
12.73
13.19
10.62
9.55
10.09
9.04
10.80
8.40
6.82
4.52
27.97
8.40
9.82
92
21.86
Net margin%
8.65
9.22
6.85
8.94
8.12
9.20
11.01
12.78
13.52
14.01
24.11
12.78
9.21
11
23.80
P/E ratio (avg)x
24.45
28.92
32.11
35.50
39.87
38.71
39.05
40.18
41.24
44.78
24.30
40.18
38.88
56
24.49
EV/EBITx
29.15
31.61
32.38
33.77
33.08
33.37
38.57
40.23
39.64
44.09
15.54
39.64
33.57
27
24.62
FCF yield (avg)%
15.19
18.01
15.13
15.91
18.48
18.87
16.83
15.51
14.07
13.61
23.19
15.51
15.71
94
2.73
FCF margin%
19.89
18.77
17.41
19.37
19.35
22.20
22.41
23.18
22.42
24.21
16.01
22.42
21.04
32
1.176
FCF / Net incomex
0.231
0.224
0.245
0.269
0.271
0.289
0.283
0.301
0.353
0.416
0.500
0.301
0.277
26
8.90
ROIC%
5.51
5.10
6.59
5.00
5.24
3.62
4.77
4.16
4.60
5.61
23.06
4.60
5.05
49
24.64
Return on equity%
8.49
5.94
4.06
5.26
2.77
5.47
4.41
6.78
5.00
4.95
12.41
5.00
5.13
17
7.63
Return on assets%
10.83
10.08
9.20
11.17
9.71
11.35
11.48
10.53
8.86
5.98
6.69
10.53
10.31
58
0.99
EPS¥
1.01
1.16
1.31
1.34
1.37
1.32
1.36
1.61
1.79
1.93
1.06
7.15%
8.43%
—
8.81
EPS growth%
7.22
6.51
3.62
3.88
0.97
0.40
3.10
0.91
0.40
0.65
6.04
0.65
2.03
23
0.69
Bookvalue per sh¥
0.56
0.50
0.50
0.49
0.47
0.41
0.35
0.34
0.34
0.36
0.70
(4.95%)
(4.40%)
—
0.60
FCF per share¥
0.79
0.79
0.76
0.79
0.85
0.90
0.98
0.94
0.90
0.87
0.89
0.57%
0.69%
—
0.35
Dividend per sh¥
1.12
1.14
1.16
1.32
1.38
1.26
1.29
1.24
1.37
1.28
0.81
(1.60%)
2.07%
—
23.76
Div yield (avg)%
9.08
8.61
8.12
9.23
9.47
8.55
7.26
7.18
8.49
7.68
23.66
7.68
8.52
91
21.47
Payout ratio%
3.83
5.26
7.76
6.47
3.47
1.45
0.58
1.31
0.40
0.40
8.05
0.58
2.46
67
6.555
Shares (diluted)B
8.287
8.401
8.556
10.29
10.75
12.31
11.98
13.01
14.47
15.98
6.236
8.25%
6.54%
95
29.37
Buyback yield%
30.90
30.28
32.83
30.31
28.93
29.06
28.59
28.26
27.05
29.40
20.48
28.59
29.23
42
1.598
D/E ratiox
1.619
1.883
2.260
2.418
2.421
2.826
3.130
3.330
3.616
3.800
1.565
3.330
2.623
49
3.190
Enterprise value¥B
8.894
8.447
7.156
7.470
7.072
5.970
6.258
5.440
5.761
4.986
10.80
(6.75%)
(5.56%)
88
5.205
LT debt¥B
8.593
10.11
10.63
10.55
10.83
12.95
15.42
16.36
17.99
18.66
0.661
11.49%
10.05%
76
Revenue
¥15.23B
3.49%
1.00×
Cost of revenue
¥7.798B
3.63%
1.01×
Operating expenses
¥2.020B
2.84%
0.94×
Goodwill & intangibles
18.34%
Property and equipment
17.85%