4.431
Revenue¥B
11.32
12.12
12.87
14.10
15.34
16.10
16.91
18.41
19.90
21.73
4.890
7.22%
7.64%
91
7.20
Revenue growth%
9.90
6.92
6.37
5.56
4.70
5.58
5.80
6.82
9.76
10.81
24.53
6.82
6.60
32
20.10
Gross margin%
7.33
10.25
11.26
11.97
10.86
8.38
7.57
7.15
6.23
5.21
15.41
7.15
7.98
26
29.18
Operating margin%
8.19
9.48
7.55
4.79
4.89
3.85
4.44
2.44
5.09
8.00
19.60
4.44
4.99
52
24.36
Net margin%
10.08
11.70
12.45
13.98
13.54
15.07
12.12
13.42
13.78
16.31
16.04
13.78
13.48
55
24.46
P/E ratio (avg)x
55.70
63.29
68.41
82.13
92.05
108.9
107.9
127.2
123.7
137.3
25.40
123.7
99.96
80
32.19
EV/EBITx
10.63
9.788
10.25
10.01
9.570
10.00
10.31
9.981
10.10
9.423
31.91
10.00
10.01
45
8.93
FCF yield (avg)%
22.52
20.38
22.48
21.14
19.18
18.38
15.81
17.66
15.29
13.31
7.56
15.81
18.78
63
17.31
FCF margin%
28.36
28.99
31.35
30.97
30.34
32.64
30.86
30.36
30.53
28.81
22.03
30.53
30.44
90
0.445
FCF / Net incomex
1.524
1.614
1.732
1.633
1.579
1.741
1.542
1.625
1.464
1.340
0.686
1.542
1.596
48
17.40
ROIC%
21.69
22.64
22.97
20.97
21.64
22.38
21.60
19.10
16.33
17.98
26.55
19.10
21.62
15
4.96
Return on equity%
7.30
5.51
7.42
9.25
10.89
12.43
10.90
9.40
9.99
10.07
13.97
10.07
9.69
73
7.71
Return on assets%
24.41
23.93
22.55
25.02
24.42
25.97
24.43
25.61
27.65
24.70
26.24
25.61
24.57
19
6.19
EPS¥
6.10
5.79
5.96
6.72
7.15
7.45
8.40
8.52
7.99
7.41
6.56
0.71%
1.90%
—
26.65
EPS growth%
22.88
25.78
25.70
28.48
30.54
32.09
30.26
29.94
27.05
25.51
23.72
29.94
27.77
8
7.93
Bookvalue per sh¥
1.93
1.95
2.07
1.88
1.78
1.96
2.12
2.19
2.18
2.20
1.72
4.28%
2.14%
—
4.00
FCF per share¥
5.54
5.19
5.09
4.37
4.13
4.03
3.64
3.66
3.95
3.97
2.63
(0.77%)
(4.05%)
—
8.53
Dividend per sh¥
5.00
4.76
4.96
5.33
6.23
6.68
6.90
6.52
6.82
7.45
2.26
3.64%
5.14%
—
15.41
Div yield (avg)%
12.08
11.69
10.12
11.27
10.52
8.75
11.65
13.51
15.94
17.84
4.74
13.51
11.67
67
11.70
Payout ratio%
8.62
10.87
13.11
10.83
10.40
13.13
13.32
12.50
15.40
16.41
13.03
13.32
12.81
74
3.708
Shares (diluted)B
5.154
5.168
5.461
5.169
5.020
5.276
6.024
5.983
5.658
5.664
3.704
2.44%
0.60%
74
7.78
Buyback yield%
31.08
32.64
34.06
31.20
31.00
29.06
30.21
31.68
29.73
28.23
25.80
29.73
31.04
75
0.565
D/E ratiox
0.140
0.153
0.174
0.202
0.232
0.234
0.229
0.266
0.308
0.313
0.179
0.266
0.231
41
18.64
Enterprise value¥B
7.029
7.459
8.017
7.815
8.699
8.253
7.618
8.250
8.242
8.342
1.752
(0.84%)
2.43%
21
22.81
LT debt¥B
13.64
15.44
15.01
17.36
17.69
16.70
18.15
17.19
16.44
16.80
12.79
(1.04%)
2.50%
76
Revenue
¥21.73B
7.64%
1.00×
Cost of revenue
¥15.21B
7.64%
1.00×
Operating expenses
¥3.339B
8.62%
1.09×
Property and equipment
15.33%
Spread over hurdle
(5.92%)