10.08
Revenue¥B
11.62
11.58
11.49
11.58
11.75
11.75
11.99
12.14
12.15
11.93
10.42
0.29%
0.23%
74
23.94
Revenue growth%
29.48
29.31
30.19
32.20
31.37
29.80
30.43
28.05
25.66
26.09
6.06
28.05
29.64
92
28.78
Gross margin%
9.76
10.13
11.99
10.46
11.53
13.86
16.64
18.20
20.34
21.04
18.76
18.20
12.93
43
11.59
Operating margin%
28.94
31.63
33.95
36.76
39.62
40.36
38.55
38.60
37.93
35.35
9.06
38.55
37.35
50
9.53
Net margin%
31.16
29.49
28.02
29.72
27.02
29.31
31.77
34.60
36.51
37.55
9.36
34.60
30.44
14
13.31
P/E ratio (avg)x
14.22
14.94
15.02
17.67
18.65
20.42
20.69
24.16
24.48
24.70
36.09
24.16
19.53
10
16.23
EV/EBITx
29.09
26.08
26.82
24.13
24.79
23.45
22.36
22.15
24.29
22.27
8.942
22.36
24.21
62
11.38
FCF yield (avg)%
15.25
13.35
13.76
15.67
18.58
18.31
16.42
13.78
12.85
9.86
11.46
13.78
14.52
29
29.19
FCF margin%
30.08
28.27
25.52
27.45
28.76
31.65
28.84
27.40
28.14
29.19
26.71
28.84
28.52
29
1.332
FCF / Net incomex
1.284
1.219
1.215
1.289
1.251
1.161
1.226
1.388
1.305
1.284
0.452
1.284
1.268
21
15.47
ROIC%
16.96
17.67
20.62
19.67
19.19
19.00
16.63
14.76
13.70
13.12
13.47
14.76
17.32
21
28.58
Return on equity%
33.94
34.28
35.60
36.56
38.00
40.50
41.11
40.53
40.52
40.61
10.79
40.53
39.25
7
22.83
Return on assets%
34.09
31.55
31.08
28.58
26.94
26.01
26.23
24.97
23.02
21.90
20.01
24.97
26.58
92
0.50
EPS¥
1.52
1.49
1.47
1.38
1.40
1.59
1.78
2.01
2.27
2.62
0.55
13.24%
5.46%
—
21.56
EPS growth%
5.77
4.67
5.63
3.73
4.27
3.43
1.88
0.40
2.18
0.40
16.41
1.88
3.58
20
0.84
Bookvalue per sh¥
1.28
1.35
1.40
1.55
1.81
2.17
2.55
2.95
3.04
3.66
0.52
15.17%
11.98%
—
0.37
FCF per share¥
0.52
0.56
0.62
0.59
0.61
0.61
0.65
0.62
0.70
0.76
1.14
4.29%
3.79%
—
1.24
Dividend per sh¥
1.36
1.53
1.67
1.68
1.98
2.31
2.39
2.61
2.54
2.58
0.26
5.45%
7.11%
—
9.14
Div yield (avg)%
2.91
5.27
4.18
5.99
8.33
9.73
11.43
10.17
7.60
4.85
11.11
9.73
6.80
77
4.59
Payout ratio%
19.40
16.43
15.94
16.91
15.97
13.60
12.52
14.20
13.65
12.37
5.93
13.60
15.07
51
2.049
Shares (diluted)B
2.767
2.741
2.553
2.587
2.447
2.358
2.706
2.815
3.045
3.410
2.061
6.86%
3.39%
16
22.99
Buyback yield%
8.11
8.71
6.52
4.72
2.58
4.65
4.82
7.51
5.58
7.64
21.79
5.58
6.05
8
0.567
D/E ratiox
1.244
1.278
1.340
1.335
1.477
1.604
1.553
1.541
1.634
1.818
1.576
1.604
1.509
68
2.157
Enterprise value¥B
9.047
10.01
10.12
10.43
9.347
9.363
9.651
9.576
10.32
9.459
7.345
0.24%
(0.42%)
79
10.83
LT debt¥B
4.525
4.517
4.351
4.389
4.238
3.961
4.346
4.539
4.749
4.620
0.818
1.74%
(0.03%)
58
Revenue
¥11.93B
0.23%
1.00×
Cost of revenue
¥6.153B
0.22%
1.00×
Operating expenses
¥2.516B
0.25%
1.00×
Property and equipment
19.53%
Spread over hurdle
25.89%