12.74
Revenue¥B
7.235
7.816
8.446
9.105
10.03
10.69
11.41
12.33
13.14
14.41
13.36
7.52%
7.75%
41
25.29
Revenue growth%
25.11
23.66
24.08
21.17
20.55
23.04
20.81
21.31
20.06
17.70
5.11
20.81
21.24
13
28.27
Gross margin%
9.49
7.83
6.08
6.43
9.19
7.74
9.39
10.25
12.06
10.22
8.35
10.22
9.29
70
23.06
Operating margin%
13.40
12.04
10.32
10.08
9.08
9.88
9.93
7.68
8.84
11.64
21.72
9.88
10.01
25
5.94
Net margin%
18.50
20.75
22.63
25.44
25.66
24.48
22.28
25.03
23.73
25.92
7.64
24.48
24.10
53
24.91
P/E ratio (avg)x
27.69
28.33
29.17
33.51
34.91
33.24
37.78
44.15
50.26
49.77
11.57
44.15
34.21
45
20.51
EV/EBITx
14.35
13.51
13.84
13.07
12.75
11.98
10.56
11.37
11.80
12.42
29.70
11.80
12.59
76
7.99
FCF yield (avg)%
13.76
14.34
12.88
15.82
15.54
17.85
19.91
17.50
20.44
20.02
23.96
19.91
16.66
20
3.63
FCF margin%
13.27
15.18
17.23
16.47
15.32
15.27
14.01
16.10
17.47
18.11
6.61
16.10
15.71
61
0.535
FCF / Net incomex
0.404
0.422
0.397
0.354
0.380
0.398
0.367
0.346
0.376
0.359
0.812
0.367
0.378
81
5.06
ROIC%
20.73
21.60
19.24
21.09
22.12
20.11
18.02
20.65
21.25
20.49
7.74
20.49
20.69
58
25.87
Return on equity%
18.39
21.14
19.69
19.09
21.87
19.95
21.51
21.70
22.06
24.42
18.33
21.70
21.33
74
28.11
Return on assets%
22.04
21.34
19.52
18.84
19.69
21.06
21.16
19.04
19.33
16.71
13.70
19.33
19.61
19
0.36
EPS¥
0.47
0.48
0.50
0.48
0.51
0.47
0.45
0.49
0.49
0.54
0.38
0.95%
0.36%
—
7.90
EPS growth%
12.12
11.46
12.30
9.39
7.09
8.80
8.20
8.43
5.51
6.67
14.67
8.20
8.61
19
0.27
Bookvalue per sh¥
0.52
0.49
0.42
0.41
0.43
0.40
0.42
0.37
0.33
0.29
0.35
(7.50%)
(5.42%)
—
0.09
FCF per share¥
0.15
0.16
0.16
0.18
0.21
0.21
0.24
0.27
0.32
0.37
0.22
12.30%
11.43%
—
0.46
Dividend per sh¥
0.49
0.52
0.47
0.51
0.48
0.44
0.45
0.47
0.43
0.46
0.34
(1.00%)
(0.86%)
—
19.91
Div yield (avg)%
2.41
5.36
5.86
8.06
8.14
8.87
8.22
6.85
8.39
7.89
21.73
8.22
7.97
65
21.82
Payout ratio%
6.05
6.23
7.18
4.44
1.74
3.15
5.26
3.82
3.75
2.56
22.29
3.75
4.13
92
8.464
Shares (diluted)B
13.87
14.11
14.85
17.08
16.30
17.09
17.42
20.26
19.99
21.80
8.495
5.99%
4.87%
59
8.07
Buyback yield%
29.54
31.48
32.71
30.55
31.27
32.12
29.37
28.82
31.62
30.68
15.01
30.68
30.97
94
0.583
D/E ratiox
1.760
1.697
1.899
2.098
2.048
2.125
2.407
2.611
2.939
2.870
0.374
2.611
2.112
80
12.22
Enterprise value¥B
4.718
4.199
4.055
4.026
4.344
4.034
4.168
4.574
4.208
3.716
6.310
(3.07%)
(2.62%)
28
8.306
LT debt¥B
5.008
5.633
5.490
6.028
6.038
6.236
6.406
5.893
5.753
6.190
3.979
0.50%
1.71%
22
Revenue
¥14.41B
7.75%
1.00×
Cost of revenue
¥10.09B
7.75%
1.00×
Operating expenses
¥3.022B
7.48%
0.97×
Property and equipment
16.51%
Spread over hurdle
(1.00%)