14.96
Revenue¥B
13.58
14.93
16.21
17.70
19.08
20.77
22.06
24.26
26.10
27.77
15.63
7.80%
8.20%
64
14.97
Revenue growth%
7.48
7.83
5.25
3.22
2.00
4.38
5.35
8.25
7.21
5.11
4.54
5.35
5.30
53
17.04
Gross margin%
17.77
19.90
21.71
23.73
23.20
21.80
21.83
23.36
24.50
21.98
18.43
21.98
21.91
22
10.55
Operating margin%
22.67
25.14
26.21
27.52
25.31
24.23
22.31
19.66
21.68
21.52
9.58
21.68
23.45
17
24.63
Net margin%
9.81
8.40
5.55
4.93
2.85
3.10
0.40
0.40
1.56
3.84
7.43
1.56
3.47
13
29.04
P/E ratio (avg)x
27.09
26.47
28.17
33.18
39.15
43.31
46.67
51.19
59.80
61.48
16.86
51.19
41.23
36
23.84
EV/EBITx
39.52
42.26
44.36
46.69
54.68
54.21
57.62
58.84
65.19
63.49
27.02
58.84
54.45
86
22.39
FCF yield (avg)%
2.43
3.26
1.86
4.40
3.09
0.52
0.40
2.52
0.40
0.40
26.32
0.40
2.15
78
15.01
FCF margin%
10.02
8.59
10.59
10.66
12.42
11.34
13.75
11.76
13.15
13.52
13.18
13.15
11.55
48
1.733
FCF / Net incomex
0.713
0.741
0.783
0.752
0.756
0.757
0.818
0.860
0.884
0.970
1.684
0.860
0.770
45
17.31
ROIC%
7.30
8.27
9.88
8.58
9.04
6.57
8.25
7.01
5.33
2.89
12.35
6.57
7.77
54
9.07
Return on equity%
17.45
19.92
16.99
19.53
16.67
19.43
22.36
21.73
20.74
21.08
24.80
21.08
19.72
61
10.90
Return on assets%
5.71
8.48
10.78
11.32
12.78
15.62
14.57
12.78
11.32
9.17
7.92
12.78
11.32
43
4.58
EPS¥
4.95
5.16
5.00
5.57
5.82
6.09
7.19
7.94
8.38
8.03
4.91
6.65%
5.61%
—
16.10
EPS growth%
29.30
28.51
28.96
27.60
28.22
27.71
25.97
26.84
26.64
26.87
15.29
26.84
27.65
81
3.01
Bookvalue per sh¥
21.42
25.36
27.70
28.55
27.99
28.33
29.15
32.43
37.77
45.65
6.66
10.27%
9.93%
—
2.67
FCF per share¥
4.75
4.97
4.77
4.66
5.26
5.29
5.21
5.13
5.41
6.17
2.51
3.24%
3.61%
—
9.26
Dividend per sh¥
3.31
3.56
3.50
3.20
3.22
3.31
3.30
3.37
3.54
3.56
9.35
2.03%
1.72%
—
24.14
Div yield (avg)%
29.49
31.01
31.92
31.35
28.63
27.88
27.45
25.95
24.00
22.15
27.30
25.95
28.26
65
23.77
Payout ratio%
30.42
32.98
30.90
33.45
32.67
32.80
34.67
32.91
35.67
38.10
21.02
34.67
32.95
54
0.931
Shares (diluted)B
1.350
1.540
1.810
2.114
2.484
2.686
3.201
3.434
3.439
4.052
0.913
10.28%
13.05%
51
25.63
Buyback yield%
24.42
24.07
24.36
21.48
19.50
19.69
20.72
18.84
20.21
17.72
10.19
19.69
20.46
15
0.900
D/E ratiox
0.590
0.632
0.638
0.569
0.540
0.586
0.635
0.560
0.571
0.545
0.385
0.571
0.578
53
18.09
Enterprise value¥B
4.613
4.154
3.912
3.860
3.445
3.534
3.851
3.622
4.035
3.699
21.34
1.43%
(1.99%)
39
7.206
LT debt¥B
3.955
4.504
4.957
4.890
5.168
5.207
5.639
5.998
6.098
6.665
14.96
5.22%
6.53%
72
Revenue
¥27.77B
8.20%
1.00×
Cost of revenue
¥19.44B
8.20%
1.00×
Operating expenses
¥5.145B
7.92%
0.97×
Property and equipment
16.74%
Spread over hurdle
(4.82%)