15.58
Revenue¥B
24.77
24.67
25.75
26.05
26.55
27.19
27.57
27.91
28.10
28.71
16.49
1.57%
1.70%
40
18.61
Revenue growth%
40.07
37.63
34.92
37.67
37.27
37.22
38.41
40.53
37.75
38.35
2.27
38.35
37.71
52
17.10
Gross margin%
23.06
21.09
20.67
18.21
20.48
21.11
23.50
20.59
19.22
17.90
28.54
20.59
20.63
59
9.65
Operating margin%
16.10
13.21
12.76
12.20
12.64
15.64
13.75
13.29
15.95
13.54
3.88
13.75
13.42
9
19.59
Net margin%
30.62
32.96
31.22
32.69
32.03
29.69
26.94
24.24
23.26
22.49
15.93
24.24
30.16
22
13.37
P/E ratio (avg)x
30.98
31.77
35.99
40.38
44.75
49.68
54.26
63.16
64.15
71.03
9.532
63.16
47.21
92
24.55
EV/EBITx
30.89
31.77
29.08
30.27
26.96
26.48
25.77
24.07
21.56
21.32
8.825
24.07
26.72
82
19.50
FCF yield (avg)%
10.71
12.74
12.42
10.75
11.31
9.40
10.07
7.24
5.95
3.71
5.23
7.24
10.39
33
25.90
FCF margin%
22.97
25.41
24.69
26.85
28.41
30.92
30.15
31.02
31.45
30.44
29.96
30.92
29.28
93
0.719
FCF / Net incomex
1.465
1.660
1.790
1.833
1.826
1.774
1.891
2.190
2.429
2.378
1.017
2.190
1.830
8
27.99
ROIC%
26.72
27.11
28.38
27.67
24.94
27.07
29.42
31.77
31.66
29.18
16.90
29.42
28.02
11
21.69
Return on equity%
13.77
13.17
13.45
11.45
13.04
14.60
15.77
13.75
16.01
17.90
7.33
15.77
13.76
86
9.26
Return on assets%
27.20
27.31
29.73
30.85
30.15
28.78
29.79
31.81
29.64
30.26
26.03
29.79
29.76
48
2.00
EPS¥
1.21
1.25
1.43
1.53
1.70
1.57
1.80
1.74
1.79
1.82
2.16
1.43%
4.55%
—
16.40
EPS growth%
28.51
30.10
31.47
34.11
35.57
37.82
38.25
37.02
39.29
38.43
19.57
38.25
36.29
48
0.46
Bookvalue per sh¥
2.23
2.58
3.04
3.45
3.53
4.08
4.30
4.80
5.54
6.14
2.62
11.69%
12.19%
—
1.45
FCF per share¥
2.66
2.57
2.55
2.32
2.08
2.16
1.95
2.02
2.06
2.28
2.54
1.77%
(2.44%)
—
1.18
Dividend per sh¥
1.81
1.65
1.78
1.67
1.66
1.62
1.56
1.62
1.73
1.55
1.88
(1.45%)
(2.46%)
—
24.06
Div yield (avg)%
23.20
24.55
24.31
25.70
24.57
25.77
26.39
27.42
25.10
23.71
3.65
25.77
24.83
76
22.70
Payout ratio%
29.07
30.54
32.96
29.99
29.92
28.58
30.77
28.46
28.12
25.61
2.21
28.46
29.49
62
6.459
Shares (diluted)B
7.372
7.925
8.679
8.780
10.14
10.41
10.70
11.66
11.92
13.78
6.453
6.31%
7.56%
82
3.75
Buyback yield%
11.84
9.25
11.76
9.78
9.57
10.99
12.68
10.92
12.33
10.44
8.59
10.99
10.95
24
1.166
D/E ratiox
0.990
0.986
0.978
0.995
1.152
1.313
1.357
1.614
1.659
1.730
1.242
1.614
1.233
7
24.78
Enterprise value¥B
10.10
11.19
11.40
10.81
12.18
11.71
12.62
12.63
13.99
13.34
30.01
1.83%
2.96%
59
14.07
LT debt¥B
18.18
17.72
16.44
14.17
12.85
13.22
11.48
10.82
9.788
10.19
22.95
(4.53%)
(5.75%)
7
Revenue
¥28.71B
1.70%
1.00×
Cost of revenue
¥18.53B
1.48%
0.98×
Operating expenses
¥5.227B
2.02%
1.03×
Property and equipment
17.28%
Cash and investments
16.83%
Spread over hurdle
77.44%