9.964
Revenue¥B
22.17
22.71
22.82
23.67
23.86
24.47
25.18
25.58
26.10
26.24
10.27
1.92%
2.20%
46
25.24
Revenue growth%
27.94
27.52
28.59
27.41
28.75
29.82
30.74
33.37
36.36
38.14
28.45
33.37
29.28
53
22.46
Gross margin%
10.35
10.68
13.42
13.26
14.58
17.24
17.80
19.46
17.94
16.85
7.59
17.80
15.71
82
5.99
Operating margin%
22.08
20.63
19.55
17.21
15.86
15.29
16.15
18.10
17.88
15.64
20.72
16.15
17.54
64
14.19
Net margin%
12.80
12.85
14.23
13.47
16.09
16.77
17.69
15.11
17.09
15.91
25.02
16.77
15.51
86
21.63
P/E ratio (avg)x
47.15
48.07
48.83
57.62
68.47
68.69
75.41
90.68
98.76
117.6
25.84
90.68
68.58
63
20.21
EV/EBITx
22.41
24.47
25.32
22.89
20.60
18.09
17.18
16.01
16.60
16.91
31.06
16.91
19.34
67
9.72
FCF yield (avg)%
2.29
2.44
1.46
1.00
0.40
0.98
1.37
0.40
0.40
0.40
25.43
0.40
0.99
39
28.37
FCF margin%
3.51
3.12
2.81
2.66
2.62
4.31
3.50
3.07
0.94
0.92
5.46
3.07
2.94
71
0.577
FCF / Net incomex
0.225
0.235
0.217
0.231
0.213
0.208
0.191
0.199
0.179
0.172
1.575
0.191
0.211
67
6.74
ROIC%
5.41
2.63
2.55
4.45
2.56
0.46
0.40
0.40
1.05
0.40
13.49
0.40
1.80
5
29.24
Return on equity%
24.90
27.86
28.31
28.04
28.09
29.10
31.33
30.26
32.90
32.84
22.64
31.33
28.70
16
12.83
Return on assets%
17.75
17.41
19.39
19.48
19.60
19.76
19.74
19.71
18.47
18.40
21.94
19.71
19.44
22
5.37
EPS¥
3.98
3.70
3.20
3.26
3.53
3.54
3.45
3.44
3.38
3.12
5.88
(2.45%)
(3.49%)
—
19.34
EPS growth%
7.96
6.60
3.98
5.69
3.35
2.53
4.98
3.55
3.03
5.72
10.74
3.55
4.48
26
6.53
Bookvalue per sh¥
4.23
4.06
4.57
4.87
5.38
4.87
4.38
4.29
4.77
4.59
6.71
(3.15%)
1.20%
—
8.91
FCF per share¥
4.53
4.78
5.00
5.17
5.76
6.81
7.14
7.58
8.40
9.03
3.74
9.40%
8.19%
—
4.68
Dividend per sh¥
4.06
4.34
4.46
4.72
4.29
4.70
4.10
4.25
4.57
4.90
8.04
2.70%
2.53%
—
18.47
Div yield (avg)%
26.13
27.32
25.13
23.78
21.79
19.64
21.33
23.12
23.66
21.25
15.34
21.33
23.39
76
22.99
Payout ratio%
3.27
5.11
7.47
7.72
10.61
10.81
8.49
7.05
10.02
10.58
5.76
10.02
8.10
64
2.551
Shares (diluted)B
3.366
3.894
4.063
4.438
4.590
5.476
5.302
5.385
5.187
5.190
2.448
2.48%
5.06%
91
9.75
Buyback yield%
4.35
3.86
3.27
4.08
1.50
3.38
3.98
5.61
8.24
9.26
27.23
5.61
4.03
18
0.593
D/E ratiox
0.576
0.565
0.607
0.535
0.551
0.516
0.521
0.478
0.476
0.469
1.118
0.478
0.528
35
9.365
Enterprise value¥B
29.83
32.46
34.50
36.00
39.19
43.43
44.22
49.70
46.76
44.37
9.818
2.52%
4.98%
35
14.00
LT debt¥B
21.40
21.37
19.50
20.43
18.72
20.46
23.20
21.24
20.54
23.60
6.990
4.75%
0.58%
86
Revenue
¥26.24B
2.20%
1.00×
Cost of revenue
¥18.01B
2.27%
1.01×
Operating expenses
¥3.265B
1.10%
0.90×
Property and equipment
18.77%
Goodwill & intangibles
16.66%
Return on capital
121.13%
Spread over hurdle
114.28%