15.43
Revenue¥B
18.72
19.14
19.39
20.23
20.81
21.43
22.56
23.60
23.78
24.78
16.32
3.55%
3.39%
62
26.93
Revenue growth%
11.68
8.86
7.41
6.43
4.83
3.56
2.06
2.27
2.62
0.95
27.01
2.27
4.19
94
2.93
Gross margin%
23.99
26.48
25.44
23.28
24.87
23.07
25.40
26.90
28.28
31.18
14.59
26.90
25.42
83
5.03
Operating margin%
12.51
10.61
10.13
11.40
12.31
12.64
10.37
12.36
13.29
15.95
21.00
12.64
12.33
62
7.20
Net margin%
12.12
10.53
12.02
12.49
15.34
14.41
13.75
15.95
13.12
14.78
18.60
14.41
13.44
32
23.12
P/E ratio (avg)x
17.17
17.47
15.89
16.92
17.30
18.53
18.76
18.39
20.31
19.25
21.50
18.76
17.93
91
15.46
EV/EBITx
10.22
11.85
12.50
12.35
13.08
13.59
13.41
14.42
13.42
14.30
34.44
13.59
13.24
76
25.84
FCF yield (avg)%
27.00
26.73
24.96
25.62
24.27
24.59
27.01
29.27
30.86
29.77
18.33
29.27
26.87
80
24.87
FCF margin%
0.40
3.17
5.95
3.41
3.88
4.92
3.17
2.86
3.23
4.03
25.56
3.23
3.32
68
0.102
FCF / Net incomex
0.367
0.333
0.330
0.320
0.339
0.312
0.354
0.347
0.358
0.404
0.726
0.354
0.343
81
14.14
ROIC%
5.94
6.83
8.48
5.64
3.60
2.27
5.20
6.32
6.20
7.58
6.43
6.20
6.07
78
3.10
Return on equity%
18.36
20.30
19.64
20.26
20.47
20.27
19.58
21.83
24.03
26.76
4.52
21.83
20.29
25
7.95
Return on assets%
16.09
15.56
12.90
11.04
13.42
12.51
10.63
8.13
10.79
11.14
27.98
10.79
11.82
13
0.10
EPS¥
0.18
0.16
0.15
0.13
0.12
0.13
0.13
0.14
0.14
0.13
0.11
1.08%
(4.14%)
—
24.64
EPS growth%
18.55
19.40
19.99
18.53
20.30
23.11
25.27
27.42
27.35
28.19
8.11
27.35
21.71
13
0.10
Bookvalue per sh¥
0.08
0.08
0.10
0.10
0.11
0.13
0.14
0.14
0.15
0.16
0.24
7.96%
7.97%
—
0.25
FCF per share¥
0.19
0.17
0.16
0.15
0.15
0.14
0.13
0.13
0.11
0.11
0.18
(6.41%)
(6.51%)
—
0.14
Dividend per sh¥
0.12
0.13
0.13
0.14
0.13
0.13
0.14
0.14
0.15
0.15
0.19
4.07%
2.05%
—
17.33
Div yield (avg)%
8.45
7.76
9.14
10.57
8.27
9.09
7.36
7.73
5.01
3.00
16.35
7.36
8.01
44
4.98
Payout ratio%
26.14
26.96
26.51
28.70
26.71
24.99
26.60
23.66
23.30
22.22
11.15
23.66
26.32
29
44.05
Shares (diluted)B
47.36
45.02
43.30
44.56
51.16
54.71
54.46
58.71
55.56
62.06
44.33
3.94%
2.87%
18
13.47
Buyback yield%
7.71
5.23
7.75
8.74
10.25
10.12
7.13
5.81
6.31
3.86
11.62
6.31
7.42
14
1.690
D/E ratiox
0.625
0.636
0.686
0.817
0.876
0.940
1.113
1.203
1.226
1.297
0.224
1.203
0.908
72
16.69
Enterprise value¥B
2.474
2.296
2.309
2.465
2.316
2.020
1.896
1.788
1.779
1.535
20.39
(7.90%)
(4.78%)
57
1.902
LT debt¥B
19.16
21.60
23.69
24.95
26.50
26.50
27.01
27.28
30.29
29.10
9.963
1.89%
3.37%
12
Revenue
¥24.78B
3.39%
1.00×
Cost of revenue
¥12.02B
3.14%
0.98×
Operating expenses
¥4.280B
3.59%
1.02×
Property and equipment
19.96%
Spread over hurdle
14.45%