7.971
Revenue¥B
6.241
6.675
7.108
7.521
7.825
8.160
8.787
9.512
10.27
11.12
8.556
7.27%
6.67%
12
17.39
Revenue growth%
14.12
11.41
9.99
12.95
13.19
11.49
11.12
9.90
10.51
11.48
26.24
11.12
11.44
88
17.49
Gross margin%
24.96
27.61
25.75
25.56
26.11
27.67
27.14
24.73
25.80
28.63
28.22
27.14
25.95
23
26.05
Operating margin%
28.16
25.80
25.57
25.55
25.24
22.93
22.09
19.86
19.94
18.90
25.67
19.94
24.08
31
24.68
Net margin%
9.21
7.44
7.74
6.51
3.82
6.50
7.45
7.52
5.95
3.45
24.92
6.50
6.98
95
13.33
P/E ratio (avg)x
28.66
32.12
38.47
46.45
55.41
54.63
59.60
65.27
66.08
66.46
7.132
65.27
55.02
74
20.28
EV/EBITx
17.24
15.59
14.54
12.90
13.25
13.70
13.53
11.97
11.26
10.28
18.49
11.97
13.39
53
2.10
FCF yield (avg)%
14.09
14.84
12.41
10.23
7.81
6.33
7.89
6.58
5.79
6.22
21.32
6.33
7.85
93
11.09
FCF margin%
25.38
26.29
28.96
31.59
33.19
34.66
31.74
32.78
34.17
34.22
8.27
34.17
32.26
32
1.535
FCF / Net incomex
0.653
0.674
0.626
0.683
0.717
0.732
0.753
0.693
0.766
0.768
0.604
0.753
0.705
62
25.26
ROIC%
15.75
13.99
11.68
13.29
13.57
14.52
16.36
17.00
17.28
15.15
14.73
16.36
14.84
63
16.27
Return on equity%
12.64
10.06
8.45
9.27
9.12
8.58
7.16
7.79
10.32
11.55
12.99
8.58
9.19
71
18.47
Return on assets%
3.24
3.64
6.18
9.16
8.45
10.97
13.95
16.16
14.40
14.05
19.83
14.05
10.07
86
0.73
EPS¥
0.46
0.53
0.63
0.65
0.72
0.76
0.87
0.88
0.94
1.06
0.78
8.21%
10.32%
—
10.10
EPS growth%
13.74
11.05
10.91
9.89
11.15
8.71
11.26
9.51
11.58
8.85
28.04
9.51
10.98
74
0.43
Bookvalue per sh¥
0.40
0.43
0.47
0.44
0.44
0.40
0.44
0.49
0.45
0.45
0.89
0.49%
(0.13%)
—
0.39
FCF per share¥
0.76
0.72
0.73
0.70
0.77
0.67
0.64
0.56
0.50
0.53
0.42
(7.24%)
(4.76%)
—
0.20
Dividend per sh¥
0.83
0.92
0.97
0.96
1.08
1.08
1.15
1.17
1.18
1.35
0.66
4.62%
6.59%
—
19.50
Div yield (avg)%
24.95
24.73
24.44
22.95
25.93
24.54
21.66
24.15
22.25
23.42
26.47
23.42
24.30
44
12.94
Payout ratio%
24.43
22.53
19.70
17.89
17.48
15.25
13.27
10.51
12.26
14.26
27.16
13.27
16.37
11
6.047
Shares (diluted)B
9.480
10.85
11.62
13.59
14.16
15.65
14.75
16.65
17.98
21.09
6.182
8.30%
10.04%
52
4.24
Buyback yield%
22.67
21.85
22.25
20.17
22.29
20.67
23.45
24.03
22.51
22.15
28.91
22.51
22.27
90
0.243
D/E ratiox
0.909
0.873
0.869
0.925
0.974
1.016
1.048
1.114
1.157
1.274
0.282
1.114
0.995
62
8.141
Enterprise value¥B
11.39
11.52
12.04
12.01
12.92
12.28
12.34
11.55
11.22
12.66
5.286
(0.40%)
2.41%
62
3.609
LT debt¥B
4.509
4.503
4.445
5.030
4.722
4.557
5.018
5.372
5.125
5.883
3.372
4.49%
2.31%
49
Revenue
¥11.12B
6.67%
1.00×
Cost of revenue
¥7.782B
6.67%
1.00×
Operating expenses
¥2.073B
6.63%
1.00×
Cash and investments
19.28%
Property and equipment
19.23%
Spread over hurdle
(2.14%)