25.97
Revenue¥B
17.78
19.45
21.31
23.18
24.70
26.32
28.05
29.78
31.70
33.93
26.93
6.55%
7.48%
44
6.10
Revenue growth%
15.14
12.47
11.05
11.68
13.15
11.19
8.84
10.12
9.55
7.24
14.15
9.55
11.12
48
23.29
Gross margin%
19.13
20.74
23.26
21.36
21.31
19.86
18.01
17.62
17.66
17.39
6.42
17.66
19.49
13
12.14
Operating margin%
28.91
30.42
28.08
28.29
27.34
27.46
30.19
27.77
28.96
29.87
7.42
28.96
28.60
65
22.21
Net margin%
15.99
14.46
13.58
13.82
14.20
15.43
17.98
15.97
13.95
12.21
25.90
15.43
14.33
71
30.44
P/E ratio (avg)x
33.53
35.57
36.28
36.25
36.70
38.96
46.54
52.85
55.51
58.26
15.17
52.85
37.83
43
33.06
EV/EBITx
26.65
28.37
29.08
26.98
26.25
23.36
21.60
21.23
18.56
16.41
32.13
21.23
24.80
52
25.14
FCF yield (avg)%
6.29
6.99
6.48
6.63
6.81
4.20
1.55
0.40
3.30
4.11
20.45
3.30
5.25
72
23.74
FCF margin%
7.73
9.74
12.34
13.50
13.41
16.37
13.38
12.67
13.58
15.83
6.10
13.58
13.39
23
0.525
FCF / Net incomex
1.561
1.510
1.736
1.944
2.202
2.484
2.716
2.593
2.641
2.971
0.924
2.641
2.343
92
14.02
ROIC%
5.42
4.01
1.31
3.57
4.82
5.59
6.33
6.25
4.61
2.00
14.50
5.59
4.71
48
11.13
Return on equity%
28.71
26.05
23.99
24.80
25.33
27.83
29.34
27.50
27.99
26.45
5.17
27.83
26.97
26
4.11
Return on assets%
35.81
36.63
35.09
34.33
31.34
32.34
30.53
28.67
30.00
27.44
11.61
30.00
31.84
33
8.57
EPS¥
5.12
5.72
6.16
7.14
7.73
7.27
8.27
8.45
7.95
8.91
9.28
2.90%
5.29%
—
11.48
EPS growth%
13.08
14.46
12.74
10.94
11.11
9.06
11.23
9.66
9.35
7.70
2.94
9.35
11.03
76
5.31
Bookvalue per sh¥
10.36
10.33
10.24
11.23
13.41
14.79
16.43
16.54
16.65
18.27
6.28
6.38%
5.66%
—
4.92
FCF per share¥
9.34
8.71
9.84
9.93
10.51
10.02
11.37
11.83
11.62
13.10
3.46
4.52%
4.36%
—
3.05
Dividend per sh¥
4.85
5.81
5.96
6.47
7.22
7.42
7.81
8.00
9.56
10.85
2.43
8.47%
8.63%
—
24.15
Div yield (avg)%
26.63
24.70
22.34
23.09
22.37
23.37
21.65
18.97
19.08
19.36
27.97
19.36
22.36
19
13.37
Payout ratio%
0.40
3.22
6.11
3.27
3.89
3.37
0.83
0.40
0.40
0.40
8.05
0.40
2.03
64
1.334
Shares (diluted)B
1.215
1.074
1.040
1.037
0.955
0.899
0.795
0.737
0.763
0.810
1.351
(3.24%)
(5.28%)
9
9.64
Buyback yield%
15.61
17.15
15.46
18.26
15.36
15.11
16.14
19.03
16.10
16.98
17.92
16.14
16.12
58
0.614
D/E ratiox
2.427
2.675
3.088
3.511
3.510
4.135
4.614
5.587
6.739
6.974
0.444
5.587
3.823
94
6.238
Enterprise value¥B
5.444
5.651
5.050
4.730
4.565
4.078
4.114
4.163
4.217
4.530
13.93
(0.15%)
(2.06%)
51
20.33
LT debt¥B
10.74
11.16
10.28
10.15
10.57
11.89
11.84
11.20
10.83
10.53
14.80
(0.07%)
0.37%
41
Revenue
¥33.93B
7.48%
1.00×
Cost of revenue
¥23.75B
7.48%
1.00×
Operating expenses
¥5.438B
7.76%
1.03×
Property and equipment
17.68%
Spread over hurdle
(2.67%)