6.990
Revenue¥B
11.00
11.69
12.04
12.68
13.50
13.77
14.17
14.64
15.50
15.84
7.491
3.26%
3.87%
67
2.60
Revenue growth%
3.25
4.64
4.51
6.27
7.04
9.84
12.23
15.21
16.82
17.03
10.60
15.21
8.44
14
25.59
Gross margin%
14.84
13.20
13.20
14.74
13.94
14.13
11.71
10.46
8.01
10.65
4.95
10.65
13.20
38
27.18
Operating margin%
17.64
17.84
17.49
18.62
16.09
14.29
13.71
16.43
18.03
18.62
10.39
16.43
17.57
78
27.95
Net margin%
12.07
12.71
11.88
12.76
13.87
13.42
12.12
10.16
12.10
15.02
20.07
12.12
12.42
47
24.92
P/E ratio (avg)x
41.14
44.79
49.37
55.83
56.71
59.79
61.28
69.62
66.89
67.98
6.496
66.89
58.25
44
13.38
EV/EBITx
28.33
29.95
30.62
30.00
31.79
33.84
34.23
32.34
33.62
35.88
35.27
33.84
32.07
22
28.88
FCF yield (avg)%
27.41
25.72
27.40
27.00
24.04
21.99
23.45
22.72
20.67
20.36
5.58
21.99
23.75
75
10.74
FCF margin%
13.06
10.36
11.85
11.71
9.89
9.59
6.85
4.60
2.52
0.40
22.12
4.60
9.74
27
1.685
FCF / Net incomex
0.547
0.568
0.637
0.637
0.731
0.842
0.876
0.886
0.971
1.082
1.559
0.886
0.786
19
2.54
ROIC%
11.80
12.03
12.11
14.72
16.14
14.61
15.90
18.31
20.00
22.07
18.03
18.31
15.31
54
17.62
Return on equity%
4.96
5.11
3.44
5.60
7.76
7.88
6.75
9.19
6.70
7.87
5.40
7.87
6.72
80
20.62
Return on assets%
12.98
12.83
13.36
10.48
12.63
15.30
13.31
12.71
11.28
10.77
4.77
12.71
12.77
82
2.68
EPS¥
0.63
0.67
0.72
0.77
0.79
0.81
0.74
0.74
0.74
0.67
2.80
(3.32%)
0.25%
—
9.91
EPS growth%
2.87
1.00
0.40
0.40
0.40
0.40
2.37
4.55
1.93
0.40
26.49
1.93
0.70
89
1.85
Bookvalue per sh¥
2.72
2.59
2.52
2.31
2.25
2.07
2.19
2.11
2.08
2.24
3.44
(0.11%)
(1.77%)
—
0.76
FCF per share¥
0.91
0.99
0.91
0.87
0.78
0.73
0.72
0.76
0.85
0.78
3.03
0.13%
(0.41%)
—
1.98
Dividend per sh¥
0.76
0.82
0.89
0.97
0.91
0.92
1.00
1.13
1.26
1.20
2.20
5.82%
3.85%
—
9.57
Div yield (avg)%
12.31
11.52
14.16
13.01
15.83
15.06
14.97
17.79
19.73
21.10
3.15
17.79
15.02
67
20.70
Payout ratio%
2.17
3.41
2.63
2.98
5.33
7.56
10.38
8.12
9.95
12.36
8.72
9.95
6.45
47
2.272
Shares (diluted)B
1.918
1.933
1.953
1.947
2.064
1.999
2.132
1.933
2.110
2.113
2.239
0.48%
0.07%
60
7.72
Buyback yield%
6.13
8.88
8.66
7.16
9.09
9.15
8.40
6.43
4.92
5.89
14.39
6.43
7.78
29
0.971
D/E ratiox
1.508
1.735
1.884
2.098
2.089
2.010
2.106
2.027
2.218
2.254
1.722
2.106
2.058
23
12.88
Enterprise value¥B
11.70
13.50
14.42
15.22
16.40
16.86
19.34
18.85
20.23
20.09
3.073
4.14%
6.57%
86
12.57
LT debt¥B
14.13
13.87
14.97
14.21
13.44
14.17
12.71
12.95
11.62
10.67
7.229
(4.52%)
(2.98%)
88
Revenue
¥15.84B
3.87%
1.00×
Cost of revenue
¥8.630B
3.72%
0.99×
Operating expenses
¥3.072B
4.25%
1.04×
Property and equipment
14.44%
Spread over hurdle
30.62%