33.86
Revenue¥B
21.96
23.30
25.10
26.10
27.38
29.22
30.29
32.56
34.40
37.06
36.78
6.24%
5.81%
19
3.84
Revenue growth%
24.03
25.02
24.46
25.05
24.56
26.53
28.52
26.66
24.17
21.71
14.70
26.53
24.79
63
6.32
Gross margin%
29.51
31.72
31.76
28.77
30.97
31.16
29.97
31.00
30.53
30.13
20.90
30.53
30.75
61
6.38
Operating margin%
24.19
22.17
23.88
23.22
21.34
18.95
16.77
18.00
18.03
18.92
7.24
18.03
20.15
63
14.43
Net margin%
16.93
16.77
16.47
13.47
14.79
11.95
14.63
15.08
13.43
12.65
22.15
13.43
14.71
43
20.76
P/E ratio (avg)x
25.18
22.61
19.72
17.39
18.41
19.77
18.11
17.94
18.03
18.73
37.73
18.11
18.57
79
36.49
EV/EBITx
26.49
25.85
29.94
32.21
32.32
31.01
30.93
35.01
37.44
37.69
21.81
35.01
31.61
83
10.04
FCF yield (avg)%
21.94
20.94
19.82
20.22
22.11
20.00
17.89
18.81
19.05
16.80
13.40
18.81
19.91
14
14.55
FCF margin%
1.18
1.00
0.40
0.40
0.40
2.44
2.73
0.40
0.40
1.32
29.01
1.32
0.70
21
0.955
FCF / Net incomex
2.239
2.691
2.805
3.292
3.400
3.868
3.933
3.969
4.242
4.545
0.974
3.969
3.634
67
20.19
ROIC%
18.97
21.96
21.07
21.87
21.19
18.47
17.00
17.05
19.12
21.12
2.46
18.47
20.09
33
17.22
Return on equity%
23.62
23.08
21.42
20.06
19.27
17.70
19.92
19.59
18.67
17.96
15.21
18.67
19.75
37
10.65
Return on assets%
27.77
29.04
30.16
28.40
30.76
31.49
29.47
32.26
33.10
33.89
21.72
32.26
30.46
37
5.15
EPS¥
3.19
2.92
2.88
2.77
3.00
3.19
3.26
3.25
3.01
3.21
5.29
1.39%
(0.67%)
—
27.06
EPS growth%
26.28
23.30
25.60
24.76
21.85
20.30
20.57
23.30
23.09
21.40
29.17
21.40
23.20
33
5.08
Bookvalue per sh¥
2.29
2.27
2.34
2.24
2.36
2.30
2.26
2.36
2.41
2.31
7.00
(0.46%)
(0.12%)
—
6.16
FCF per share¥
5.61
5.79
5.79
6.02
5.56
5.41
6.14
6.77
7.06
7.29
4.98
5.58%
2.23%
—
9.51
Dividend per sh¥
9.05
8.26
7.55
7.98
8.46
7.99
9.11
9.24
9.42
8.73
6.32
0.63%
0.39%
—
21.82
Div yield (avg)%
22.59
24.40
26.52
29.41
29.14
28.03
26.07
28.22
27.97
29.22
9.49
28.03
28.00
36
5.10
Payout ratio%
13.14
12.28
9.46
7.20
7.53
8.44
7.29
4.95
2.38
4.97
12.28
4.97
7.41
37
3.150
Shares (diluted)B
3.528
3.642
4.187
4.551
5.316
5.552
5.180
5.930
5.786
6.755
3.148
4.91%
6.00%
37
15.52
Buyback yield%
13.48
11.31
14.06
16.13
14.51
11.57
13.12
12.96
15.09
12.51
2.99
12.96
13.30
51
0.879
D/E ratiox
3.537
3.604
3.951
4.606
4.509
5.039
5.698
6.516
6.998
7.584
0.164
6.516
4.822
48
30.58
Enterprise value¥B
14.75
15.21
15.91
16.30
18.06
17.11
16.71
16.41
16.27
16.07
2.566
(2.31%)
1.11%
73
27.25
LT debt¥B
6.685
6.187
5.554
5.819
6.288
5.598
4.958
4.918
4.606
5.050
29.41
(4.29%)
(3.90%)
44
Revenue
¥37.06B
5.81%
1.00×
Cost of revenue
¥25.78B
5.74%
0.99×
Operating expenses
¥7.232B
6.13%
1.03×
Property and equipment
15.97%
Spread over hurdle
(2.33%)