15.66
Revenue¥B
13.79
14.53
15.17
15.93
17.18
18.07
19.48
21.12
22.90
24.34
17.12
7.22%
6.28%
80
2.04
Revenue growth%
11.46
12.22
13.96
14.52
15.19
15.51
13.44
11.43
13.38
11.20
10.83
13.38
13.41
74
21.20
Gross margin%
7.23
6.83
3.84
2.17
0.40
1.84
4.19
5.31
2.48
1.04
18.16
2.48
3.16
49
25.40
Operating margin%
21.08
18.61
20.43
22.11
22.13
22.72
24.11
26.98
24.27
24.79
10.38
24.27
22.43
38
23.10
Net margin%
13.64
13.85
15.50
17.80
18.70
20.21
17.47
15.30
15.89
16.32
15.60
16.32
16.11
51
25.38
P/E ratio (avg)x
8.943
8.763
10.06
10.09
11.91
14.17
16.63
16.37
18.35
20.43
34.96
16.63
13.04
27
20.25
EV/EBITx
28.57
32.80
38.48
39.70
46.71
48.03
55.49
58.24
60.96
61.38
19.93
58.24
47.37
59
18.89
FCF yield (avg)%
32.24
30.53
32.66
31.24
30.49
30.88
30.61
30.03
31.51
29.71
26.22
30.61
30.75
57
27.86
FCF margin%
18.23
17.33
18.87
20.45
20.26
18.00
15.92
13.08
14.73
15.44
28.33
15.44
17.67
81
1.728
FCF / Net incomex
2.054
2.170
2.455
2.819
3.088
3.278
3.218
3.268
3.678
4.380
0.861
3.278
3.153
68
5.49
ROIC%
19.10
16.45
16.50
16.25
16.40
14.12
16.75
15.03
17.90
18.28
19.51
16.75
16.47
56
21.44
Return on equity%
21.67
21.93
22.31
24.74
23.92
24.28
25.95
25.07
25.57
28.32
3.55
25.57
24.51
23
5.68
Return on assets%
19.37
19.01
18.49
18.73
20.15
22.96
25.91
23.19
22.99
25.12
21.48
23.19
21.55
87
0.18
EPS¥
0.66
0.73
0.66
0.64
0.64
0.65
0.67
0.61
0.55
0.52
0.19
(4.16%)
(2.57%)
—
25.17
EPS growth%
28.19
26.45
27.02
29.99
30.19
32.50
35.46
33.25
33.06
33.53
17.65
33.25
31.34
81
0.54
Bookvalue per sh¥
0.58
0.69
0.75
0.89
0.93
0.96
1.02
1.04
1.00
0.98
0.23
1.06%
5.23%
—
0.25
FCF per share¥
1.11
1.23
1.26
1.35
1.30
1.22
1.19
1.24
1.39
1.38
0.72
1.15%
3.34%
—
0.73
Dividend per sh¥
0.43
0.47
0.46
0.50
0.47
0.50
0.46
0.49
0.51
0.47
1.00
(0.08%)
0.19%
—
14.49
Div yield (avg)%
31.11
28.36
29.72
27.96
28.46
27.37
29.72
31.79
32.56
35.05
6.10
31.79
29.72
48
3.22
Payout ratio%
24.81
25.40
26.78
25.26
27.75
29.28
28.09
26.23
23.70
23.32
29.50
26.23
25.81
28
8.090
Shares (diluted)B
9.626
9.741
11.46
12.48
14.63
13.99
14.96
16.74
16.24
18.40
8.416
4.70%
6.44%
18
28.62
Buyback yield%
11.27
11.31
11.22
8.31
6.39
5.60
6.16
3.91
6.83
6.83
29.05
6.16
6.83
88
1.421
D/E ratiox
1.356
1.210
1.035
1.123
0.995
0.909
0.924
0.793
0.753
0.794
1.272
0.794
0.960
29
6.680
Enterprise value¥B
9.221
9.661
9.950
10.34
12.18
12.12
14.14
16.25
18.27
21.61
6.610
12.16%
9.52%
27
11.17
LT debt¥B
4.017
3.954
3.915
3.930
3.490
3.192
3.085
3.242
2.880
3.036
22.93
(2.75%)
(4.24%)
58
Revenue
¥24.34B
6.28%
1.00×
Cost of revenue
¥11.63B
6.48%
1.02×
Operating expenses
¥4.497B
5.66%
0.94×
Property and equipment
16.62%
Cash and investments
13.28%
Spread over hurdle
13.02%