13.32
Revenue¥B
9.071
9.680
10.20
11.02
12.04
12.90
13.95
14.99
16.20
17.34
13.85
7.57%
7.55%
49
16.79
Revenue growth%
11.11
13.22
11.31
13.10
10.72
7.93
6.96
8.40
7.12
7.01
24.93
7.12
9.56
36
9.46
Gross margin%
22.18
21.93
22.14
22.77
25.25
27.67
24.76
26.12
28.79
31.66
12.78
27.67
25.01
30
9.95
Operating margin%
15.79
15.16
15.89
13.32
11.24
10.43
7.53
8.50
7.20
5.23
26.95
7.53
10.84
58
4.82
Net margin%
8.61
8.07
7.16
4.69
5.91
5.88
5.68
4.83
6.32
6.15
2.31
5.88
6.03
54
26.65
P/E ratio (avg)x
4.504
4.466
3.897
4.072
4.181
4.331
3.796
3.468
3.686
3.229
30.66
3.686
3.984
75
9.437
EV/EBITx
18.67
20.68
20.49
23.80
27.03
28.98
32.43
34.31
37.45
36.10
29.19
34.31
28.01
84
17.79
FCF yield (avg)%
25.43
23.93
26.08
26.57
23.96
26.32
25.86
24.91
24.96
23.32
15.52
24.96
25.19
18
6.82
FCF margin%
18.50
16.47
15.96
17.00
15.73
18.30
17.74
19.19
19.88
20.72
29.50
19.19
18.02
85
1.131
FCF / Net incomex
0.506
0.521
0.567
0.535
0.517
0.489
0.454
0.509
0.542
0.524
0.945
0.509
0.519
23
29.74
ROIC%
4.00
2.40
3.26
3.18
4.39
6.68
9.27
12.26
13.12
12.26
21.21
12.26
5.54
41
27.71
Return on equity%
18.85
19.16
18.09
17.40
14.54
14.26
14.42
13.26
15.79
18.28
16.57
14.42
16.59
16
29.91
Return on assets%
5.57
4.46
5.94
8.51
9.60
7.45
6.62
3.72
3.56
4.36
25.51
4.36
5.76
15
9.12
EPS¥
3.86
3.57
3.30
3.24
3.23
3.03
2.84
3.22
3.35
3.25
9.36
0.12%
(2.08%)
—
8.81
EPS growth%
10.83
12.86
11.00
9.81
10.98
11.87
12.92
13.47
12.00
14.76
27.92
12.92
11.93
26
3.43
Bookvalue per sh¥
15.30
17.70
17.69
17.94
20.05
19.12
18.12
20.94
22.97
22.76
4.34
2.56%
4.86%
—
8.41
FCF per share¥
3.57
4.17
4.22
4.44
4.75
4.77
5.53
5.65
6.51
6.49
9.93
6.41%
7.14%
—
7.80
Dividend per sh¥
1.57
1.56
1.48
1.55
1.59
1.77
1.82
1.91
1.86
2.09
1.96
5.53%
2.59%
—
8.49
Div yield (avg)%
2.27
0.97
0.40
0.40
0.40
0.40
2.44
0.40
0.40
0.40
2.41
0.40
0.40
23
19.92
Payout ratio%
30.52
31.40
30.86
33.04
31.76
33.10
32.49
31.82
34.56
36.99
18.91
33.10
32.15
38
0.973
Shares (diluted)B
1.172
1.103
1.217
1.297
1.445
1.389
1.385
1.489
1.373
1.460
0.953
0.20%
1.72%
11
7.87
Buyback yield%
20.13
22.37
24.29
25.04
24.05
22.64
22.17
22.44
19.97
17.47
14.30
22.17
22.40
65
0.356
D/E ratiox
2.043
2.201
2.235
2.444
2.363
2.233
2.484
2.845
3.080
3.341
0.589
2.845
2.404
85
1.495
Enterprise value¥B
14.30
12.93
11.40
9.889
8.586
8.672
8.100
7.509
6.998
6.964
8.687
(4.10%)
(7.10%)
21
4.940
LT debt¥B
1.092
0.961
1.023
1.021
1.109
1.121
1.051
1.071
1.140
1.147
15.45
0.68%
(0.63%)
42
Revenue
¥17.34B
7.55%
1.00×
Cost of revenue
¥11.76B
7.32%
0.98×
Operating expenses
¥2.758B
8.20%
1.06×
Property and equipment
20.97%
Cash and investments
15.65%
Spread over hurdle
35.81%