7.534
Revenue¥B
15.38
16.40
17.44
18.41
19.77
20.81
22.11
23.38
25.07
27.16
7.969
6.55%
6.42%
65
8.44
Revenue growth%
5.38
5.38
7.82
6.63
9.36
6.63
7.14
8.79
6.64
6.20
13.05
6.64
6.64
87
28.15
Gross margin%
30.76
28.22
28.23
30.44
30.91
29.67
27.38
24.49
26.76
23.87
11.62
26.76
28.23
35
26.91
Operating margin%
6.93
9.32
10.44
13.20
12.66
12.82
12.93
11.59
12.70
13.73
11.71
12.82
12.68
17
6.82
Net margin%
21.15
23.43
22.72
21.99
21.87
24.22
26.28
28.31
31.30
31.95
6.20
28.31
23.82
21
34.41
P/E ratio (avg)x
24.99
26.91
26.72
28.91
25.29
24.18
21.08
21.79
20.40
20.15
12.02
21.08
24.59
44
22.00
EV/EBITx
22.63
22.44
23.14
19.99
21.11
21.74
21.35
19.08
18.23
17.13
26.34
19.08
21.23
77
27.76
FCF yield (avg)%
16.87
17.36
19.59
16.76
17.52
19.23
19.92
20.04
19.24
16.85
27.46
19.24
18.37
52
20.50
FCF margin%
14.91
15.55
16.57
14.99
16.20
13.91
11.12
12.71
11.42
12.23
20.40
12.23
14.41
89
1.033
FCF / Net incomex
1.108
1.242
1.234
1.289
1.347
1.423
1.525
1.612
1.683
1.901
1.169
1.612
1.385
85
25.43
ROIC%
16.54
13.69
12.00
11.87
9.68
7.42
5.74
3.30
3.79
5.43
9.49
5.43
8.55
79
12.09
Return on equity%
7.76
9.12
6.23
5.63
6.31
6.85
7.42
8.10
5.27
5.98
17.81
6.85
6.58
47
29.92
Return on assets%
11.65
11.60
14.15
14.59
15.30
12.36
9.45
10.48
7.59
7.02
2.04
9.45
11.62
76
1.78
EPS¥
2.12
1.91
1.73
1.92
1.85
1.97
1.82
1.93
1.85
1.85
1.94
(0.01%)
(0.33%)
—
20.23
EPS growth%
0.85
2.94
4.86
2.72
0.60
2.43
1.44
0.56
1.64
1.93
5.46
1.64
1.78
5
0.95
Bookvalue per sh¥
0.53
0.53
0.48
0.42
0.45
0.40
0.34
0.30
0.31
0.30
2.44
(7.85%)
(4.87%)
—
0.75
FCF per share¥
0.57
0.57
0.56
0.57
0.54
0.55
0.51
0.56
0.59
0.56
2.40
0.66%
0.28%
—
2.01
Dividend per sh¥
2.18
2.08
2.03
2.00
2.23
2.10
2.08
2.01
2.14
2.33
2.66
0.88%
1.14%
—
22.38
Div yield (avg)%
16.48
14.48
15.34
16.28
15.60
14.06
14.41
15.09
15.45
13.58
16.61
14.41
15.21
88
9.46
Payout ratio%
20.79
20.20
21.73
23.69
26.07
28.66
27.58
29.75
28.31
29.22
29.43
28.66
26.83
94
7.870
Shares (diluted)B
9.994
10.28
12.21
14.19
15.27
16.66
18.93
18.88
22.15
22.23
7.970
7.81%
8.63%
12
12.30
Buyback yield%
13.77
11.05
13.31
16.23
14.80
15.93
13.91
11.05
11.25
11.60
3.81
11.60
13.54
82
1.741
D/E ratiox
1.090
1.126
1.103
1.186
1.343
1.508
1.453
1.611
1.575
1.585
0.931
1.575
1.398
33
3.359
Enterprise value¥B
34.47
40.27
43.53
50.20
53.83
61.71
70.45
81.70
95.70
92.45
6.499
11.43%
11.83%
88
11.97
LT debt¥B
36.49
34.57
36.59
38.25
35.76
38.37
37.92
37.41
38.20
40.46
16.50
2.50%
2.36%
62
Revenue
¥27.16B
6.42%
1.00×
Cost of revenue
¥16.95B
6.10%
0.97×
Operating expenses
¥6.875B
6.57%
1.01×
Property and equipment
19.43%
Goodwill & intangibles
12.33%
Spread over hurdle
(3.91%)