8.523
Revenue¥B
11.52
12.31
13.15
13.78
14.37
15.28
16.21
17.38
18.58
19.94
9.410
6.77%
6.37%
45
15.42
Revenue growth%
5.27
6.53
8.92
10.12
11.84
9.93
12.36
13.54
11.56
12.90
4.19
12.36
10.84
57
14.16
Gross margin%
3.38
3.03
3.63
4.41
4.24
4.43
6.89
9.59
7.87
7.27
25.62
7.27
4.42
80
24.94
Operating margin%
21.89
20.36
21.00
20.76
18.10
20.78
20.93
23.00
20.03
21.93
27.91
20.93
20.85
27
9.60
Net margin%
22.78
24.32
27.30
27.00
24.84
24.47
27.38
29.58
30.26
27.83
6.96
27.83
27.15
61
20.29
P/E ratio (avg)x
26.18
29.05
32.26
32.35
33.06
29.23
26.73
29.80
29.50
31.45
15.53
29.50
29.65
59
21.63
EV/EBITx
14.31
14.99
14.08
13.36
15.24
17.43
18.59
20.36
22.34
25.08
15.91
20.36
16.34
8
11.46
FCF yield (avg)%
8.88
9.37
8.54
10.85
8.32
9.23
8.45
10.40
11.33
8.78
14.33
9.23
9.05
21
7.22
FCF margin%
13.70
11.89
11.82
11.28
10.51
8.12
7.70
5.42
7.09
8.89
8.75
7.70
9.70
64
0.816
FCF / Net incomex
0.594
0.608
0.647
0.686
0.661
0.607
0.639
0.712
0.794
0.771
1.602
0.712
0.654
55
18.47
ROIC%
9.80
8.68
9.67
12.40
13.47
12.96
11.32
8.68
6.74
8.99
2.93
8.99
9.74
7
7.83
Return on equity%
4.80
7.48
10.17
9.37
10.21
9.13
10.66
9.51
11.13
12.04
16.83
10.66
9.84
77
12.14
Return on assets%
14.98
14.69
16.37
14.74
16.38
18.98
16.38
14.78
13.07
11.33
22.94
14.78
14.88
21
0.39
EPS¥
1.19
1.15
1.27
1.46
1.35
1.51
1.63
1.52
1.48
1.71
0.41
4.73%
4.75%
—
23.65
EPS growth%
4.27
1.72
0.41
1.43
1.11
3.01
4.15
3.73
3.70
4.74
28.91
3.73
3.36
79
0.55
Bookvalue per sh¥
1.47
1.66
1.72
2.01
2.14
2.39
2.80
2.88
2.71
2.99
1.15
6.92%
8.05%
—
1.08
FCF per share¥
0.88
0.86
0.91
0.84
0.74
0.81
0.74
0.74
0.77
0.71
0.51
(0.86%)
(2.43%)
—
0.37
Dividend per sh¥
0.55
0.62
0.56
0.60
0.63
0.63
0.69
0.63
0.59
0.66
0.71
0.97%
1.61%
—
3.12
Div yield (avg)%
4.89
5.03
4.95
5.63
4.78
7.03
6.48
6.34
3.95
6.57
14.48
6.48
5.33
83
15.15
Payout ratio%
20.74
18.88
20.37
17.57
14.86
17.00
16.42
17.09
14.26
13.29
23.30
16.42
17.05
52
4.988
Shares (diluted)B
8.014
8.268
8.369
8.896
8.962
10.41
12.12
13.98
15.51
15.85
5.088
12.08%
8.06%
42
2.43
Buyback yield%
26.68
26.93
26.40
24.67
25.78
26.97
26.71
26.74
26.20
26.53
17.51
26.71
26.61
39
0.406
D/E ratiox
0.622
0.659
0.680
0.748
0.667
0.601
0.616
0.572
0.533
0.495
0.444
0.572
0.619
25
1.563
Enterprise value¥B
19.16
19.75
21.65
24.11
26.59
28.54
32.06
33.46
33.22
38.55
15.92
7.72%
7.62%
54
8.519
LT debt¥B
3.159
3.232
3.031
3.308
3.060
3.179
3.007
3.024
3.129
3.484
2.812
2.63%
2.01%
10
Revenue
¥19.94B
6.37%
1.00×
Cost of revenue
¥11.75B
6.68%
1.03×
Operating expenses
¥3.263B
5.81%
0.95×
Property and equipment
15.28%
Return on capital
157.79%
Spread over hurdle
149.73%