8.162
Revenue¥B
13.33
14.06
14.59
15.09
16.03
17.08
17.96
19.10
19.93
20.96
8.839
5.51%
5.07%
93
23.88
Revenue growth%
23.00
22.28
19.79
18.09
18.21
19.13
16.90
15.80
18.72
21.63
3.75
18.72
18.92
48
27.45
Gross margin%
5.44
3.48
2.72
3.54
4.55
7.51
8.17
10.91
9.32
8.08
16.22
8.17
6.47
6
16.45
Operating margin%
8.49
9.43
11.11
9.49
6.86
8.66
8.16
6.40
4.44
3.92
9.36
6.40
8.32
36
6.39
Net margin%
28.07
27.67
25.80
28.31
29.30
28.74
26.64
24.98
25.03
26.78
14.23
26.64
27.23
41
14.01
P/E ratio (avg)x
22.93
23.15
24.63
24.14
23.31
23.86
26.24
27.99
28.31
26.15
23.88
26.24
24.39
70
11.09
EV/EBITx
46.87
49.56
56.14
54.71
63.07
72.60
76.62
90.42
94.73
94.97
8.049
90.42
67.84
41
23.53
FCF yield (avg)%
12.14
12.25
9.79
10.83
10.07
12.00
14.10
16.70
16.83
14.97
28.59
14.97
12.19
28
20.39
FCF margin%
15.00
16.32
16.46
15.87
14.69
13.99
13.56
13.67
14.65
13.78
22.23
13.78
14.67
53
1.528
FCF / Net incomex
1.411
1.300
1.455
1.641
1.632
1.720
1.693
1.574
1.789
1.705
0.731
1.705
1.636
64
11.67
ROIC%
6.92
5.13
5.38
7.94
5.52
5.41
5.64
7.96
6.12
7.45
13.56
6.12
5.88
38
11.32
Return on equity%
19.09
20.34
20.57
22.13
23.94
23.61
21.35
20.39
23.19
24.45
3.15
23.19
21.74
41
9.45
Return on assets%
15.95
16.31
15.98
15.77
18.70
17.06
17.24
16.04
14.91
16.93
9.80
16.93
16.17
78
1.56
EPS¥
5.99
5.99
5.67
5.49
5.73
5.75
6.01
5.99
5.53
5.21
1.60
(1.90%)
(2.12%)
—
21.65
EPS growth%
8.19
5.20
4.65
7.01
8.52
9.26
8.42
7.19
4.36
3.74
14.23
7.19
7.10
86
6.22
Bookvalue per sh¥
4.17
4.20
4.20
4.74
4.60
4.71
4.57
5.28
6.00
6.38
6.36
6.77%
5.39%
—
5.41
FCF per share¥
2.23
2.43
2.46
2.57
2.65
2.85
2.96
2.94
3.39
3.71
1.71
6.98%
4.81%
—
4.18
Dividend per sh¥
6.45
7.00
8.08
8.04
8.77
8.43
9.79
10.68
12.21
12.46
2.15
7.27%
7.82%
—
19.07
Div yield (avg)%
14.69
13.06
10.82
13.78
15.88
15.91
14.89
14.39
16.93
19.38
21.43
15.91
14.79
45
29.08
Payout ratio%
17.48
14.55
15.77
13.31
12.75
11.21
13.90
16.87
14.86
15.26
22.08
14.86
14.71
14
1.464
Shares (diluted)B
1.309
1.283
1.311
1.185
1.299
1.453
1.472
1.463
1.557
1.489
1.517
2.78%
0.72%
71
5.93
Buyback yield%
31.63
30.15
31.31
29.82
31.47
31.20
30.90
32.33
32.65
29.92
11.99
31.20
31.26
44
0.312
D/E ratiox
1.568
1.736
2.103
2.397
2.483
2.932
3.348
3.754
4.207
4.518
1.675
3.754
2.707
17
10.28
Enterprise value¥B
10.19
9.777
10.78
10.99
13.03
13.53
14.45
16.96
18.03
17.42
13.76
5.98%
6.26%
19
25.66
LT debt¥B
21.12
21.32
20.88
20.64
19.84
19.72
21.96
24.76
26.96
28.18
5.897
7.27%
2.51%
64
Revenue
¥20.96B
5.07%
1.00×
Cost of revenue
¥14.57B
5.04%
1.00×
Operating expenses
¥2.301B
5.14%
1.01×
Property and equipment
19.16%
Spread over hurdle
(7.17%)