4.210
Revenue¥B
35.31
34.74
35.01
35.54
35.92
36.15
36.15
36.83
37.53
38.20
4.307
1.24%
0.60%
71
28.98
Revenue growth%
23.85
26.20
27.30
24.49
22.16
20.93
23.50
22.90
22.05
24.54
25.44
22.90
23.67
89
4.94
Gross margin%
23.97
23.90
26.48
25.17
23.94
22.28
20.93
18.30
16.02
15.23
7.36
18.30
23.09
48
22.49
Operating margin%
27.68
25.28
22.45
20.24
19.17
16.23
15.00
13.28
12.58
10.28
10.85
13.28
17.70
13
25.34
Net margin%
33.16
30.22
29.30
30.42
31.57
31.66
32.91
30.47
27.57
28.30
14.71
30.47
30.44
77
12.15
P/E ratio (avg)x
6.110
5.572
5.253
5.378
5.505
4.964
4.627
4.066
4.428
4.340
12.81
4.428
5.108
72
32.64
EV/EBITx
49.45
48.73
51.37
61.70
73.30
87.20
102.9
114.1
112.8
119.2
32.26
112.8
80.25
39
22.51
FCF yield (avg)%
16.32
15.19
14.62
15.71
15.73
12.79
12.69
15.43
15.76
15.26
13.54
15.26
15.34
9
12.38
FCF margin%
15.79
17.12
17.92
15.83
17.96
17.50
17.31
19.47
16.85
19.58
4.14
17.50
17.40
25
1.141
FCF / Net incomex
0.881
0.995
0.999
1.090
1.193
1.350
1.372
1.585
1.523
1.615
0.938
1.523
1.272
10
22.46
ROIC%
7.35
10.27
7.53
4.64
2.77
1.41
4.17
2.32
0.40
1.59
11.31
1.59
3.47
17
16.70
Return on equity%
16.70
16.59
15.71
18.43
16.15
18.00
16.58
15.82
17.59
17.42
2.11
17.42
16.65
86
4.85
Return on assets%
27.42
29.20
27.35
28.41
26.34
27.81
26.14
26.31
25.94
24.00
8.67
26.14
26.85
89
1.37
EPS¥
0.81
0.94
0.96
0.98
1.14
1.33
1.47
1.67
1.96
1.96
1.49
11.42%
9.65%
—
22.91
EPS growth%
9.70
8.12
9.09
8.43
9.33
8.18
7.09
9.01
7.49
8.07
2.88
8.07
8.31
49
1.30
Bookvalue per sh¥
0.74
0.69
0.79
0.82
0.82
0.75
0.76
0.78
0.78
0.84
0.97
0.65%
0.68%
—
0.98
FCF per share¥
1.37
1.28
1.39
1.25
1.37
1.49
1.34
1.47
1.43
1.47
1.50
1.33%
0.09%
—
0.23
Dividend per sh¥
1.51
1.68
1.81
1.75
2.03
2.14
2.35
2.34
2.53
2.48
1.22
4.12%
4.67%
—
12.46
Div yield (avg)%
12.26
11.63
11.51
9.70
12.04
9.51
10.94
10.62
11.40
10.81
18.60
10.81
11.17
16
26.38
Payout ratio%
1.84
0.40
0.40
0.40
1.25
2.45
4.06
5.01
6.89
6.96
5.66
5.01
2.14
91
7.603
Shares (diluted)B
12.94
13.63
13.42
14.57
16.43
17.29
19.71
21.75
25.40
25.85
7.729
9.50%
9.06%
52
29.38
Buyback yield%
19.86
20.73
23.26
25.72
23.97
21.07
18.34
16.14
18.80
19.34
29.79
18.80
20.29
8
0.982
D/E ratiox
1.294
1.297
1.344
1.405
1.480
1.373
1.409
1.246
1.196
1.063
0.316
1.246
1.321
68
12.73
Enterprise value¥B
39.80
40.46
45.53
50.81
60.31
60.56
70.62
75.07
87.37
86.57
3.148
7.50%
9.09%
13
27.12
LT debt¥B
25.55
26.69
22.91
21.17
18.99
18.66
18.83
20.57
20.50
21.29
23.82
2.30%
(1.99%)
79
Revenue
¥38.20B
0.60%
1.00×
Cost of revenue
¥23.64B
0.46%
0.99×
Operating expenses
¥6.529B
1.27%
1.07×
Property and equipment
15.39%
Spread over hurdle
15.16%