14.36
Revenue¥B
17.73
18.67
19.40
19.96
20.91
22.37
23.66
24.47
25.55
26.28
16.02
4.68%
4.35%
77
17.65
Revenue growth%
12.56
12.84
10.97
8.93
6.65
8.84
8.29
8.74
7.46
9.82
15.80
8.74
8.88
37
28.30
Gross margin%
3.60
2.62
3.19
3.44
1.45
3.40
6.36
8.19
6.00
6.41
29.45
6.36
3.52
47
21.59
Operating margin%
5.81
5.06
3.75
4.34
5.00
5.97
7.83
10.64
10.07
7.12
12.78
7.83
5.89
74
29.44
Net margin%
10.53
11.98
13.58
10.95
13.63
12.09
13.80
14.01
16.08
17.60
6.13
14.01
13.61
70
33.14
P/E ratio (avg)x
26.33
23.54
22.10
23.55
22.92
21.17
22.15
23.25
22.51
20.52
17.52
22.15
22.71
14
19.06
EV/EBITx
42.76
44.75
52.79
60.27
68.70
77.78
88.76
101.4
110.8
129.9
6.446
101.4
73.24
67
12.82
FCF yield (avg)%
16.11
17.63
17.19
17.22
14.72
13.08
13.41
11.77
13.97
14.66
15.57
13.41
14.69
78
29.93
FCF margin%
23.85
21.14
19.93
21.63
21.90
22.72
24.85
25.01
22.61
22.70
23.56
22.72
22.66
59
1.488
FCF / Net incomex
0.155
0.160
0.169
0.162
0.145
0.141
0.140
0.147
0.140
0.138
0.420
0.140
0.146
78
9.56
ROIC%
21.60
20.67
18.48
17.91
15.59
18.10
17.62
15.50
14.05
12.80
7.40
15.50
17.76
28
12.53
Return on equity%
21.87
21.38
20.21
17.44
16.31
15.09
12.42
13.97
13.43
15.90
14.51
13.97
16.11
32
26.72
Return on assets%
10.63
9.89
10.90
11.05
9.04
6.84
3.89
3.46
4.79
4.87
3.98
4.79
7.94
59
21.37
EPS¥
51.77
55.39
54.96
58.80
64.57
63.49
69.65
74.92
87.30
94.17
23.07
7.84%
6.51%
—
25.79
EPS growth%
24.27
22.36
22.15
22.60
21.80
22.16
20.06
18.41
17.86
18.07
12.13
18.41
21.97
16
14.18
Bookvalue per sh¥
23.25
21.43
20.87
19.12
18.69
18.52
19.64
19.38
19.54
20.29
46.32
1.65%
(0.74%)
—
52.08
FCF per share¥
84.48
84.24
88.32
97.51
99.15
99.35
101.76
116.49
117.95
130.18
55.10
5.60%
4.90%
—
43.98
Dividend per sh¥
32.58
30.64
29.01
26.84
25.69
24.38
24.94
27.80
25.26
24.44
57.88
(0.99%)
(3.05%)
—
15.28
Div yield (avg)%
15.13
17.72
17.41
14.72
12.69
14.74
12.90
14.47
14.48
15.65
28.21
14.48
14.73
54
9.22
Payout ratio%
13.12
12.96
15.43
15.51
14.82
15.67
14.83
16.07
13.35
14.30
25.55
14.83
14.83
26
151.7
Shares (diluted)M
161.5
150.8
131.4
113.8
108.9
116.4
99.96
91.49
95.08
85.83
151.1
(4.64%)
(6.51%)
52
11.38
Buyback yield%
13.05
12.03
14.58
14.82
12.84
11.76
11.03
9.59
7.02
4.58
14.20
9.59
11.90
38
0.258
D/E ratiox
1.310
1.303
1.219
1.138
1.164
1.154
1.041
0.946
1.012
0.901
0.305
1.012
1.146
88
15.78
Enterprise value¥B
8.723
9.828
11.83
12.43
13.43
15.42
18.52
18.73
20.37
19.89
4.390
8.17%
10.32%
82
15.35
LT debt¥B
4.828
4.753
4.975
5.670
5.473
5.664
5.957
6.208
6.869
7.855
3.903
7.49%
4.79%
65
Revenue
¥26.28B
4.35%
1.00×
Cost of revenue
¥15.87B
4.28%
0.99×
Operating expenses
¥4.790B
4.81%
1.05×
Property and equipment
20.32%
Cash and investments
15.59%
Spread over hurdle
30.11%