4.045
Revenue¥B
4.410
4.375
4.348
4.371
4.415
4.382
4.283
4.221
4.141
4.228
4.221
(0.86%)
(0.57%)
76
20.13
Revenue growth%
13.98
11.95
12.50
13.81
12.39
15.09
14.69
14.57
13.72
15.56
13.48
14.69
13.89
40
27.34
Gross margin%
29.34
30.60
32.95
31.78
31.77
29.60
30.55
31.90
31.64
29.99
3.74
30.55
31.12
32
10.35
Operating margin%
3.71
6.37
7.91
8.36
8.88
9.25
8.80
5.93
4.40
6.91
18.50
6.91
7.41
85
3.79
Net margin%
7.96
10.50
7.54
6.99
4.44
5.37
5.63
6.07
8.08
10.19
23.83
6.07
7.27
40
30.42
P/E ratio (avg)x
32.16
33.72
32.67
37.09
37.33
41.14
38.89
41.09
46.41
45.86
9.973
41.14
38.11
21
19.07
EV/EBITx
32.70
29.19
28.80
32.01
33.22
31.70
34.72
36.71
38.25
42.42
25.31
36.71
32.96
53
21.39
FCF yield (avg)%
13.56
12.93
12.88
11.39
13.22
10.23
8.21
7.02
7.33
7.80
20.51
7.80
10.81
14
26.40
FCF margin%
19.02
20.28
20.39
21.36
22.63
23.65
24.28
24.81
24.79
23.28
17.89
24.28
22.95
43
1.418
FCF / Net incomex
1.460
1.504
1.331
1.219
1.322
1.316
1.356
1.447
1.310
1.165
1.648
1.316
1.327
37
21.35
ROIC%
7.21
7.51
6.94
6.49
5.69
5.98
7.72
8.09
6.99
9.04
12.00
7.72
7.10
92
17.27
Return on equity%
14.21
13.56
14.79
16.28
15.30
17.49
17.24
17.90
17.45
20.13
24.42
17.49
16.76
58
17.33
Return on assets%
0.47
0.40
2.79
4.92
3.66
0.86
2.28
0.40
0.40
0.40
5.59
0.40
0.66
14
1.03
EPS¥
1.09
1.13
1.25
1.24
1.29
1.31
1.30
1.36
1.41
1.52
1.10
3.37%
4.78%
—
6.86
EPS growth%
1.47
0.40
1.36
3.42
3.16
3.80
4.19
4.91
7.52
7.58
20.04
4.91
3.61
94
0.59
Bookvalue per sh¥
0.71
0.74
0.72
0.76
0.75
0.74
0.77
0.79
0.76
0.69
0.67
(1.62%)
0.61%
—
0.62
FCF per share¥
1.00
1.00
1.17
1.23
1.20
1.30
1.43
1.57
1.81
1.98
0.50
10.49%
8.61%
—
0.19
Dividend per sh¥
2.02
1.96
2.20
2.17
2.33
2.30
2.31
2.19
2.46
2.51
0.82
1.51%
2.70%
—
12.89
Div yield (avg)%
31.08
31.69
33.80
34.42
36.24
35.73
34.20
32.56
31.61
30.79
12.61
32.56
33.18
27
5.73
Payout ratio%
20.65
20.72
22.46
20.47
21.52
22.44
23.52
21.27
18.79
18.98
10.48
21.27
20.99
45
1.705
Shares (diluted)B
1.980
1.983
2.245
2.283
2.339
2.696
3.034
3.269
3.326
3.421
1.710
7.90%
6.81%
16
27.62
Buyback yield%
33.93
35.25
32.53
33.87
36.21
34.96
32.09
29.38
28.83
31.36
2.11
31.36
33.20
32
1.299
D/E ratiox
1.155
1.009
1.036
0.923
0.892
0.808
0.794
0.744
0.761
0.792
0.471
0.792
0.850
90
0.719
Enterprise value¥B
6.099
5.965
6.161
6.215
6.279
5.555
5.390
4.718
4.509
4.663
2.210
(5.78%)
(2.32%)
78
4.602
LT debt¥B
3.365
3.730
3.462
3.644
4.013
3.610
3.617
3.870
4.089
3.871
4.157
(0.72%)
2.40%
44
Revenue
¥4.228B
(0.57%)
1.00×
Cost of revenue
¥2.555B
(0.87%)
0.97×
Operating expenses
¥829.7M
0.16%
1.08×
Property and equipment
17.05%
Spread over hurdle
17.00%