10.05
Revenue¥B
14.51
14.91
15.61
16.06
16.67
16.99
17.38
18.02
19.09
19.72
10.76
3.42%
3.36%
30
26.88
Revenue growth%
30.76
30.25
28.93
30.94
30.25
32.91
33.29
33.97
31.54
30.66
2.33
32.91
30.85
51
5.82
Gross margin%
8.34
5.85
4.90
2.61
3.89
2.26
3.94
2.98
2.43
5.28
11.52
2.98
3.91
31
21.28
Operating margin%
11.00
10.44
8.43
11.11
12.91
11.15
8.55
11.33
8.75
8.25
24.42
8.75
10.72
72
29.74
Net margin%
4.57
2.38
4.19
5.49
5.38
3.16
4.78
6.25
3.25
3.08
7.35
3.25
4.38
15
22.07
P/E ratio (avg)x
22.22
25.38
25.99
24.64
25.24
24.27
26.95
26.97
30.38
29.24
7.625
26.97
25.69
89
35.24
EV/EBITx
22.39
21.69
21.51
19.76
19.72
17.89
16.77
16.88
15.51
14.79
33.77
16.77
18.80
10
3.00
FCF yield (avg)%
19.14
21.76
24.73
23.80
23.29
24.80
22.62
25.06
22.36
24.56
6.23
24.56
23.55
86
2.72
FCF margin%
4.54
5.86
7.69
9.88
8.63
10.10
7.81
6.52
8.55
6.89
12.73
7.81
7.75
41
0.345
FCF / Net incomex
0.304
0.290
0.328
0.309
0.329
0.316
0.352
0.380
0.440
0.469
1.094
0.380
0.328
49
21.95
ROIC%
22.74
25.37
24.15
21.57
21.31
24.12
25.27
27.00
24.99
23.22
7.88
24.99
24.14
47
12.30
Return on equity%
19.56
21.26
20.08
17.43
14.72
16.87
16.96
17.85
19.33
16.81
28.44
16.96
17.64
75
10.61
Return on assets%
7.51
10.47
8.66
8.85
8.14
8.12
6.20
7.11
7.64
10.26
2.15
7.64
8.13
75
1.94
EPS¥
1.82
1.92
1.78
1.79
1.82
2.07
2.34
2.51
2.78
3.01
2.04
10.60%
4.99%
—
18.49
EPS growth%
15.04
17.48
18.58
16.28
17.83
16.89
19.09
21.19
22.12
20.49
23.28
20.49
18.21
76
6.28
Bookvalue per sh¥
4.21
3.98
3.90
4.40
4.37
4.98
5.73
5.32
6.12
6.03
3.48
6.63%
2.97%
—
7.03
FCF per share¥
5.84
7.02
7.10
8.39
8.29
9.87
10.91
12.71
14.67
16.99
4.81
15.44%
13.20%
—
6.20
Dividend per sh¥
1.52
1.75
1.75
1.95
1.89
2.10
2.24
2.12
2.35
2.49
3.17
5.70%
5.19%
—
13.66
Div yield (avg)%
11.49
8.58
10.79
8.94
6.85
4.29
1.60
0.40
0.40
0.96
20.63
0.96
5.57
56
14.87
Payout ratio%
9.70
9.89
12.74
12.04
9.66
11.70
13.16
10.46
7.88
8.76
24.87
10.46
10.17
6
1.173
Shares (diluted)B
1.705
1.839
2.140
2.249
2.179
2.407
2.659
2.650
2.982
3.279
1.167
8.51%
6.38%
76
22.37
Buyback yield%
20.38
20.73
22.51
22.07
21.48
22.55
23.94
24.00
24.15
22.45
19.18
23.94
22.48
55
0.545
D/E ratiox
0.237
0.248
0.251
0.279
0.268
0.310
0.317
0.349
0.399
0.456
1.032
0.349
0.294
15
5.194
Enterprise value¥B
10.87
11.14
11.41
11.92
11.16
12.74
11.92
13.48
13.31
13.57
3.149
3.99%
1.65%
76
0.827
LT debt¥B
19.22
22.19
25.26
29.00
33.00
31.47
34.46
40.72
44.30
49.47
10.33
8.43%
11.51%
93
Revenue
¥19.72B
3.36%
1.00×
Cost of revenue
¥13.81B
3.36%
1.00×
Operating expenses
¥2.854B
3.79%
1.04×
Cash and investments
17.53%
Property and equipment
17.36%
Spread over hurdle
34.97%