12.48
Revenue¥B
8.302
8.905
9.518
9.935
10.85
11.49
12.03
12.75
13.35
14.31
13.36
5.70%
6.52%
30
19.70
Revenue growth%
15.51
14.47
13.64
12.49
13.77
16.16
16.44
14.58
16.19
15.69
7.59
16.16
15.04
47
27.40
Gross margin%
7.53
7.73
9.65
12.57
14.06
14.22
15.08
12.48
13.35
13.30
15.57
13.35
12.94
95
6.23
Operating margin%
4.96
6.00
6.15
6.03
8.43
9.52
11.43
14.18
14.42
15.67
28.63
14.18
8.98
29
6.61
Net margin%
8.19
8.11
5.92
8.68
11.40
10.13
13.02
11.64
10.82
8.96
7.26
10.82
9.54
31
15.28
P/E ratio (avg)x
8.601
8.527
8.794
8.671
9.985
11.54
11.73
13.00
15.11
17.79
37.87
13.00
10.76
86
6.381
EV/EBITx
35.85
35.42
35.39
31.63
34.49
34.00
37.86
39.77
37.16
36.38
22.56
37.16
35.63
16
7.83
FCF yield (avg)%
20.56
17.72
20.05
18.75
15.84
13.92
16.65
16.09
15.09
14.01
13.56
15.09
16.37
71
23.45
FCF margin%
20.18
20.12
21.20
21.13
19.89
22.56
22.53
24.60
24.36
24.79
22.84
24.36
21.86
20
1.248
FCF / Net incomex
0.321
0.305
0.304
0.333
0.350
0.395
0.427
0.389
0.432
0.488
1.349
0.427
0.370
38
12.13
ROIC%
8.27
7.59
6.21
8.08
5.55
5.56
6.90
5.20
6.31
5.21
19.48
5.56
6.26
65
19.61
Return on equity%
19.15
17.40
18.53
19.19
20.89
18.74
20.52
23.14
23.62
21.87
6.16
21.87
19.86
88
9.77
Return on assets%
31.48
30.72
27.85
29.34
26.92
25.25
22.30
22.76
21.32
24.12
14.47
22.76
26.09
49
1.24
EPS¥
0.58
0.62
0.55
0.49
0.46
0.51
0.58
0.64
0.63
0.62
1.38
6.02%
0.68%
—
7.36
EPS growth%
24.09
23.50
21.86
23.01
24.22
25.33
23.73
21.71
19.47
19.98
3.54
21.71
23.26
45
0.21
Bookvalue per sh¥
0.33
0.37
0.43
0.53
0.57
0.64
0.65
0.70
0.82
0.87
1.02
8.71%
10.38%
—
0.64
FCF per share¥
1.29
1.47
1.60
1.86
2.08
1.97
2.18
2.15
2.40
2.53
1.03
3.97%
7.64%
—
1.42
Dividend per sh¥
0.25
0.23
0.24
0.22
0.20
0.20
0.22
0.24
0.25
0.28
1.13
6.62%
1.25%
—
25.26
Div yield (avg)%
7.01
7.80
8.65
7.00
4.63
2.51
1.48
0.40
0.70
0.40
6.22
0.70
3.57
16
5.41
Payout ratio%
22.96
22.92
22.30
22.24
24.57
27.16
25.86
26.72
26.91
27.67
10.82
26.91
25.22
83
12.72
Shares (diluted)B
18.23
21.14
22.67
25.62
30.47
32.70
32.15
37.93
41.03
42.93
13.06
7.10%
10.55%
42
9.49
Buyback yield%
17.07
20.03
22.43
24.24
22.74
22.70
25.63
24.98
26.18
25.05
6.79
25.05
23.49
61
0.278
D/E ratiox
1.080
1.233
1.434
1.405
1.401
1.668
1.884
2.050
2.381
2.373
0.524
2.050
1.551
77
5.916
Enterprise value¥B
11.19
10.42
9.276
9.412
8.007
8.638
9.317
9.239
9.223
9.082
11.03
2.55%
(1.87%)
90
5.433
LT debt¥B
6.054
6.526
6.752
7.458
8.044
7.586
6.776
7.425
6.853
6.599
10.65
(3.88%)
0.62%
63
Revenue
¥14.31B
6.52%
1.00×
Cost of revenue
¥9.590B
6.17%
0.97×
Operating expenses
¥2.850B
7.46%
1.09×
Cash and investments
17.34%
Property and equipment
16.63%
Spread over hurdle
18.42%