9.763
Revenue¥B
15.52
15.33
15.29
15.32
15.82
15.79
15.98
15.75
15.88
16.39
9.961
0.71%
0.66%
93
16.66
Revenue growth%
4.82
7.17
8.32
6.27
4.41
2.37
0.40
2.54
0.42
0.40
6.84
0.42
3.48
36
13.39
Gross margin%
21.22
18.26
20.94
18.54
18.78
19.44
21.92
19.23
21.34
23.38
13.91
21.34
20.19
91
11.38
Operating margin%
22.22
20.79
18.83
19.60
18.61
16.65
15.68
15.75
16.27
17.22
26.59
16.27
17.92
85
21.99
Net margin%
6.46
6.79
8.73
10.61
13.38
15.70
14.51
14.85
13.48
14.62
22.02
14.62
13.43
74
20.73
P/E ratio (avg)x
38.24
44.47
45.21
48.34
53.52
59.20
70.42
73.70
74.24
74.79
33.92
73.70
56.36
34
7.433
EV/EBITx
28.06
33.52
38.03
40.25
41.69
44.34
50.56
49.78
53.74
52.33
31.20
50.56
43.02
37
20.15
FCF yield (avg)%
20.10
17.98
17.74
20.59
19.69
22.55
24.41
23.82
21.65
22.13
26.26
22.55
21.12
53
11.42
FCF margin%
18.83
18.78
20.90
20.28
18.33
18.97
17.11
15.42
17.00
14.80
16.00
17.00
18.56
48
0.961
FCF / Net incomex
2.593
2.897
3.316
3.149
3.017
3.038
3.398
4.012
4.626
4.665
1.049
4.012
3.232
86
22.14
ROIC%
8.50
5.81
8.08
7.21
5.31
5.64
3.37
4.34
4.82
2.31
2.86
4.34
5.48
28
16.25
Return on equity%
14.48
16.62
18.73
21.38
20.40
21.61
24.36
26.74
24.70
23.39
19.56
24.36
21.49
94
12.08
Return on assets%
7.22
5.08
3.47
2.47
1.74
1.81
1.15
0.40
0.76
0.40
16.44
0.76
1.78
61
0.66
EPS¥
2.42
2.45
2.61
2.30
1.98
1.95
1.90
1.81
1.96
1.80
0.72
(1.92%)
(4.19%)
—
22.64
EPS growth%
16.48
18.35
19.35
16.99
16.97
19.55
20.80
19.55
20.31
21.75
7.82
20.31
19.45
92
1.19
Bookvalue per sh¥
1.25
1.24
1.10
1.11
1.01
1.06
1.08
1.14
1.02
0.99
0.65
(0.46%)
(1.90%)
—
0.54
FCF per share¥
1.37
1.39
1.49
1.64
1.83
2.15
2.45
2.81
3.31
3.55
0.54
14.12%
11.55%
—
2.12
Dividend per sh¥
0.80
0.72
0.73
0.68
0.66
0.61
0.55
0.50
0.52
0.47
1.23
(6.58%)
(5.57%)
—
6.64
Div yield (avg)%
23.33
24.71
25.07
24.12
25.33
25.04
22.66
22.29
20.68
20.77
26.54
22.29
23.72
91
15.35
Payout ratio%
21.06
19.79
19.66
20.12
18.26
19.51
18.88
15.89
13.40
13.87
13.86
15.89
19.20
17
4.988
Shares (diluted)B
4.068
4.371
4.239
4.186
3.819
3.903
3.360
3.302
3.317
2.821
5.062
(5.87%)
(5.00%)
37
22.60
Buyback yield%
24.54
26.40
26.63
29.00
31.27
31.70
30.16
32.14
30.52
32.62
18.79
31.70
30.34
79
0.924
D/E ratiox
0.602
0.652
0.658
0.636
0.683
0.745
0.777
0.773
0.809
0.878
1.594
0.777
0.714
72
15.11
Enterprise value¥B
14.93
15.96
14.70
14.25
12.84
13.25
12.00
11.54
12.19
11.24
15.06
(2.63%)
(3.41%)
78
10.92
LT debt¥B
7.470
7.495
7.249
6.949
7.699
7.866
9.057
10.07
10.98
11.17
7.926
7.72%
3.38%
69
Revenue
¥16.39B
0.66%
1.00×
Cost of revenue
¥9.911B
0.85%
1.02×
Operating expenses
¥3.690B
0.07%
0.94×
Property and equipment
18.01%
Spread over hurdle
(0.60%)