10.23
Revenue¥B
5.056
5.299
5.557
5.998
6.343
6.721
7.149
7.656
8.350
8.959
11.06
7.15%
6.51%
30
12.64
Revenue growth%
11.16
10.24
10.37
7.71
7.55
6.37
5.98
2.99
1.50
0.40
7.36
2.99
6.96
72
2.27
Gross margin%
21.85
19.71
20.65
18.83
21.67
19.81
16.90
16.38
15.56
17.06
5.40
16.90
19.27
39
5.71
Operating margin%
12.48
13.52
12.54
13.35
14.09
11.86
12.32
12.79
10.32
8.64
6.56
11.86
12.51
28
17.75
Net margin%
9.50
10.31
9.20
11.56
11.55
10.52
9.93
12.81
13.62
16.59
18.78
12.81
11.03
40
8.603
P/E ratio (avg)x
40.25
45.29
44.03
43.70
44.51
49.05
54.29
50.68
54.93
57.07
35.45
54.29
47.17
79
34.31
EV/EBITx
17.16
17.15
17.83
18.17
17.71
16.74
17.74
18.22
16.49
14.43
11.98
16.74
17.44
77
29.09
FCF yield (avg)%
14.67
12.32
10.23
9.21
6.31
4.59
4.02
6.97
7.22
7.18
18.16
6.97
7.20
69
17.98
FCF margin%
13.62
12.42
13.22
15.58
15.84
14.84
14.38
14.15
13.71
14.45
20.42
14.38
14.27
48
1.568
FCF / Net incomex
0.425
0.437
0.508
0.532
0.523
0.487
0.476
0.515
0.523
0.575
1.779
0.515
0.511
94
22.09
ROIC%
22.12
20.01
20.44
20.79
20.89
21.11
20.94
17.96
19.36
19.81
15.15
19.81
20.62
76
22.35
Return on equity%
12.81
10.44
13.31
13.36
12.85
15.29
16.84
18.45
18.41
16.70
3.46
16.84
14.32
87
13.81
Return on assets%
3.81
1.54
4.10
2.27
2.03
0.53
2.41
0.40
0.40
0.40
21.95
0.40
1.78
44
1.77
EPS¥
1.47
1.61
1.68
1.83
1.78
1.80
1.96
2.25
2.59
2.82
1.96
9.54%
7.47%
—
10.92
EPS growth%
28.67
27.89
30.83
27.92
29.76
30.93
31.49
33.86
32.76
32.12
20.54
32.12
30.88
44
1.03
Bookvalue per sh¥
2.33
2.66
2.77
2.80
2.75
3.18
3.56
3.57
3.49
3.82
0.57
6.78%
6.42%
—
0.45
FCF per share¥
0.50
0.49
0.47
0.49
0.52
0.54
0.52
0.52
0.54
0.52
1.77
(0.02%)
0.73%
—
0.44
Dividend per sh¥
0.29
0.29
0.30
0.30
0.30
0.32
0.35
0.34
0.38
0.42
1.76
7.17%
4.26%
—
9.48
Div yield (avg)%
25.37
24.57
27.30
25.36
22.73
20.93
20.12
21.30
23.36
23.89
23.95
21.30
23.62
28
6.29
Payout ratio%
29.76
27.91
26.51
24.42
27.22
28.36
27.08
26.82
24.05
26.62
2.63
26.82
26.95
13
2.632
Shares (diluted)B
3.651
3.771
4.436
4.806
4.705
5.304
6.007
5.942
6.224
6.979
2.537
8.20%
8.37%
10
27.84
Buyback yield%
2.40
3.35
2.09
3.75
3.03
3.30
4.43
1.66
0.40
0.40
27.39
1.66
2.71
6
1.799
D/E ratiox
1.180
1.201
1.442
1.526
1.772
1.789
2.028
2.225
2.680
2.755
0.116
2.225
1.780
49
6.216
Enterprise value¥B
3.218
2.871
2.959
2.872
3.075
3.194
2.920
2.842
3.137
3.496
3.140
2.60%
0.69%
9
6.211
LT debt¥B
8.855
8.840
8.478
8.267
8.271
8.062
8.771
10.28
10.61
11.10
4.845
6.07%
2.86%
82
Revenue
¥8.959B
6.51%
1.00×
Cost of revenue
¥6.271B
6.51%
1.00×
Operating expenses
¥1.798B
6.07%
0.96×
Property and equipment
17.25%
Spread over hurdle
(7.49%)