7.540
Revenue¥B
8.300
8.737
9.188
9.699
10.32
10.96
11.54
11.83
12.41
12.77
7.929
4.35%
4.88%
66
19.91
Revenue growth%
24.35
23.58
23.15
25.62
27.47
25.87
24.50
23.32
22.52
25.16
6.10
24.50
24.42
20
7.96
Gross margin%
11.07
9.80
6.98
7.53
6.19
5.27
3.08
3.11
1.93
0.40
7.71
3.08
5.73
76
9.07
Operating margin%
17.36
17.54
18.95
17.90
20.28
18.71
17.78
19.00
19.37
18.00
9.07
18.71
18.36
63
9.61
Net margin%
34.03
35.02
34.03
32.93
30.12
31.45
29.78
29.81
32.20
29.58
11.57
29.81
31.83
57
8.993
P/E ratio (avg)x
16.19
17.80
18.88
20.45
23.54
24.63
26.56
26.01
27.44
25.22
24.26
26.01
24.09
56
22.45
EV/EBITx
28.71
24.94
23.42
20.70
21.37
22.02
23.71
21.66
18.90
20.44
37.71
21.66
21.84
55
13.25
FCF yield (avg)%
14.14
13.76
14.08
12.18
10.29
11.71
14.59
12.37
10.78
9.18
13.67
11.71
12.28
23
11.32
FCF margin%
7.01
6.00
6.01
7.17
9.97
9.40
11.37
10.12
12.43
12.71
24.96
11.37
9.68
79
1.408
FCF / Net incomex
0.387
0.411
0.432
0.434
0.424
0.395
0.376
0.334
0.351
0.340
0.346
0.351
0.391
26
11.91
ROIC%
19.50
18.31
18.18
16.05
17.75
15.76
15.55
16.98
15.81
13.08
18.89
15.76
16.51
81
15.08
Return on equity%
36.68
38.95
40.31
40.63
43.52
43.53
44.87
46.08
43.37
41.55
2.88
43.53
42.46
43
9.06
Return on assets%
14.95
16.64
16.07
14.26
11.50
11.91
12.49
10.19
8.82
6.48
5.64
10.19
12.20
75
0.38
EPS¥
0.45
0.46
0.52
0.60
0.64
0.65
0.74
0.71
0.68
0.77
0.42
3.59%
5.43%
—
19.56
EPS growth%
9.69
9.46
6.95
9.36
9.71
9.37
11.92
10.82
7.85
10.05
25.35
10.05
9.57
73
0.29
Bookvalue per sh¥
0.37
0.37
0.35
0.33
0.31
0.28
0.25
0.25
0.24
0.22
0.11
(6.21%)
(6.52%)
—
0.51
FCF per share¥
0.63
0.74
0.85
0.97
1.10
1.15
1.30
1.57
1.57
1.86
0.27
11.04%
12.19%
—
0.17
Dividend per sh¥
0.56
0.55
0.51
0.49
0.50
0.49
0.53
0.53
0.57
0.61
0.25
3.78%
0.79%
—
20.28
Div yield (avg)%
0.40
0.59
0.40
0.40
0.40
0.40
0.40
3.38
1.26
0.42
24.01
0.42
0.40
25
7.00
Payout ratio%
4.05
2.89
5.53
3.61
3.82
1.16
0.40
3.26
5.24
2.99
13.20
2.99
3.43
43
10.13
Shares (diluted)B
9.207
9.511
9.364
10.08
9.674
9.000
10.25
9.747
9.517
9.250
10.45
(0.89%)
1.29%
14
4.81
Buyback yield%
10.21
11.31
11.97
10.70
13.21
14.04
11.40
13.01
13.79
12.35
8.64
13.01
12.16
17
0.147
D/E ratiox
2.246
2.275
2.176
2.459
2.797
2.778
2.824
3.241
3.341
3.305
1.226
3.241
2.788
48
9.709
Enterprise value¥B
9.584
10.84
9.972
9.837
9.746
9.521
9.245
8.872
9.921
10.32
4.199
1.15%
1.03%
16
9.567
LT debt¥B
7.398
6.991
6.278
6.904
7.655
7.343
7.450
7.632
7.184
6.368
1.787
(3.61%)
(1.49%)
49
Revenue
¥12.77B
4.88%
1.00×
Cost of revenue
¥7.335B
5.29%
1.04×
Operating expenses
¥2.295B
3.90%
0.91×
Property and equipment
18.96%
Return on capital
124.34%
Spread over hurdle
119.30%