8.184
Revenue¥B
12.93
13.03
13.26
13.33
13.41
13.33
13.31
13.34
13.13
13.07
9.135
(0.52%)
—
20
11.51
Revenue growth%
27.73
25.91
25.07
23.73
24.98
22.28
20.90
18.40
15.55
15.73
7.74
18.40
23.01
19
10.47
Gross margin%
0.40
0.40
0.40
2.97
5.93
6.00
7.05
9.32
11.14
13.89
5.74
9.32
5.96
93
3.50
Operating margin%
29.91
28.24
30.04
28.37
28.70
26.60
28.97
27.64
24.91
27.00
4.29
27.00
28.31
94
22.32
Net margin%
12.03
9.53
12.11
10.36
10.50
10.31
10.22
7.75
7.34
7.70
19.90
7.75
10.27
34
23.32
P/E ratio (avg)x
12.31
12.83
13.38
14.10
14.73
15.01
15.64
16.63
15.25
15.51
9.975
15.51
14.87
82
22.66
EV/EBITx
8.095
8.277
9.230
10.45
11.23
11.34
11.35
12.28
12.39
12.97
9.311
12.28
11.29
27
15.55
FCF yield (avg)%
21.52
21.10
20.32
18.23
20.79
23.41
25.70
28.52
26.61
26.89
7.51
26.61
22.47
12
23.19
FCF margin%
11.54
11.93
10.28
12.55
14.65
13.80
14.06
12.76
11.80
10.27
5.49
12.76
12.24
47
0.311
FCF / Net incomex
1.725
2.098
2.144
2.574
2.812
3.025
3.331
3.380
3.429
3.969
1.775
3.380
2.919
59
26.16
ROIC%
17.77
15.32
12.44
13.64
14.73
13.65
15.36
17.01
18.17
20.50
20.31
17.01
15.34
54
26.06
Return on equity%
0.40
0.96
2.05
1.38
1.89
1.71
0.40
0.68
0.40
1.95
7.24
0.68
1.17
65
4.67
Return on assets%
17.61
17.91
19.14
19.07
20.59
17.85
17.76
18.37
18.44
19.07
12.09
18.37
18.40
77
0.42
EPS¥
0.70
0.77
0.89
1.00
1.11
1.22
1.44
1.40
1.53
1.75
0.45
9.55%
10.86%
—
27.60
EPS growth%
25.68
28.12
30.25
30.92
31.37
34.23
32.25
33.55
31.67
31.65
24.24
32.25
31.51
54
0.68
Bookvalue per sh¥
0.24
0.23
0.24
0.24
0.23
0.23
0.24
0.24
0.27
0.28
0.28
3.60%
2.75%
—
0.17
FCF per share¥
0.21
0.23
0.25
0.27
0.25
0.28
0.31
0.33
0.30
0.28
0.69
1.93%
2.78%
—
0.56
Dividend per sh¥
0.37
0.35
0.35
0.35
0.31
0.33
0.31
0.31
0.34
0.36
0.19
3.21%
0.79%
—
22.20
Div yield (avg)%
25.30
27.01
28.86
28.00
25.56
22.82
24.43
21.48
21.10
24.03
18.37
22.82
24.86
35
6.94
Payout ratio%
14.43
13.80
11.95
9.18
10.07
10.23
9.68
10.91
10.27
11.78
22.31
10.27
10.59
90
7.008
Shares (diluted)B
11.84
12.77
14.65
15.78
18.31
21.60
21.50
21.51
22.25
25.09
7.115
6.50%
7.74%
78
6.27
Buyback yield%
24.60
26.73
27.09
25.15
24.42
25.22
28.20
26.34
23.69
25.21
25.94
25.22
25.21
61
1.750
D/E ratiox
2.080
2.229
2.453
2.515
2.632
2.733
2.671
2.782
2.877
2.841
0.500
2.782
2.652
8
15.90
Enterprise value¥B
17.92
19.79
23.29
27.05
27.66
28.56
27.52
31.60
34.00
39.37
3.803
7.32%
8.94%
6
2.078
LT debt¥B
11.76
12.41
12.90
12.63
13.79
16.28
18.47
19.08
20.74
21.32
3.568
9.11%
7.48%
23
Cost of revenue
¥9.147B
—
1.00×
Operating expenses
¥2.736B
0.17%
1.02×
Spread over hurdle
(8.15%)