21.17
Revenue¥B
13.55
14.61
16.07
17.17
18.74
20.71
22.21
24.12
25.81
27.96
21.86
8.33%
8.43%
94
14.98
Revenue growth%
15.33
13.07
14.55
14.28
15.65
15.25
12.59
13.08
13.67
10.84
5.65
13.08
13.98
82
17.74
Gross margin%
0.56
0.40
2.09
3.43
4.08
1.90
1.95
0.49
0.40
1.35
22.41
1.35
1.63
45
24.40
Operating margin%
23.17
25.77
27.23
25.88
22.99
20.95
21.88
20.96
20.92
18.81
12.94
20.95
22.44
93
22.14
Net margin%
13.85
11.42
8.79
8.74
11.63
10.84
10.43
8.71
9.42
9.93
21.19
9.93
10.18
90
24.02
P/E ratio (avg)x
19.49
23.68
25.26
29.75
32.41
33.06
38.45
41.07
42.99
48.86
19.79
41.07
32.74
37
17.81
EV/EBITx
44.59
41.09
44.08
44.62
45.37
47.65
53.55
54.10
54.82
55.68
18.58
54.10
46.51
37
25.83
FCF yield (avg)%
29.90
32.00
33.65
31.98
33.24
34.78
35.05
37.40
38.06
39.25
23.96
37.40
34.21
83
9.97
FCF margin%
10.20
11.03
8.21
9.22
11.36
9.12
10.75
8.06
8.57
9.39
6.24
9.12
9.30
49
1.278
FCF / Net incomex
0.969
1.048
1.005
1.160
1.282
1.390
1.294
1.251
1.221
1.335
0.375
1.294
1.236
11
28.96
ROIC%
12.45
9.77
7.15
6.58
7.89
10.11
8.27
10.43
13.31
13.23
2.13
10.43
9.94
34
13.13
Return on equity%
21.10
19.52
20.84
21.77
22.00
19.11
17.81
19.20
21.38
21.34
19.51
19.20
20.97
93
5.09
Return on assets%
4.69
5.06
4.92
2.42
0.40
0.40
0.40
0.89
0.40
0.40
15.69
0.40
0.64
18
2.52
EPS¥
13.10
13.19
13.31
12.89
13.63
15.79
14.81
15.42
17.84
18.39
2.71
6.17%
4.42%
—
16.98
EPS growth%
4.77
1.78
0.62
0.40
1.43
4.40
5.40
3.62
4.43
1.81
15.49
4.40
2.72
37
5.72
Bookvalue per sh¥
5.01
5.17
5.32
5.04
5.45
5.11
5.24
5.07
5.76
5.24
6.40
(0.78%)
1.33%
—
4.69
FCF per share¥
8.30
9.36
10.21
10.90
10.25
10.96
10.34
11.01
11.53
12.40
1.69
3.87%
4.05%
—
3.38
Dividend per sh¥
3.00
3.05
3.39
3.82
4.14
4.64
5.26
5.27
5.87
6.02
4.80
7.79%
7.06%
—
17.51
Div yield (avg)%
23.45
20.65
20.92
20.98
23.78
24.40
26.19
28.97
28.10
28.89
13.71
28.10
24.09
28
19.56
Payout ratio%
23.33
23.69
23.51
23.11
20.16
18.46
18.52
18.62
18.27
18.23
17.60
18.46
19.39
11
1.491
Shares (diluted)B
2.112
2.179
2.318
2.130
2.143
2.143
1.937
1.762
1.628
1.781
1.485
(3.63%)
(0.60%)
79
23.99
Buyback yield%
12.86
12.41
10.57
9.70
7.35
6.10
5.52
4.70
2.83
3.09
27.03
4.70
6.72
27
1.339
D/E ratiox
0.746
0.743
0.859
0.950
1.014
1.057
1.223
1.402
1.517
1.702
0.117
1.402
1.036
53
2.094
Enterprise value¥B
6.760
7.327
7.217
7.823
7.495
8.180
8.024
7.791
7.261
7.305
4.944
(0.51%)
1.12%
37
11.61
LT debt¥B
9.289
10.60
11.43
10.98
10.72
12.24
12.55
13.80
14.44
15.55
18.22
7.72%
6.28%
39
Revenue
¥27.96B
8.43%
1.00×
Cost of revenue
¥19.57B
8.50%
1.01×
Operating expenses
¥5.047B
8.81%
1.03×
Cash and investments
17.39%
Property and equipment
16.03%
Spread over hurdle
(0.29%)