13.08
Revenue¥B
9.172
9.735
10.43
11.06
12.03
13.03
13.58
14.74
15.35
16.02
13.46
5.90%
6.29%
64
11.13
Revenue growth%
21.06
19.07
18.35
18.22
17.27
15.97
17.83
18.56
16.48
19.01
11.06
17.83
18.29
86
10.48
Gross margin%
23.75
22.63
20.58
23.41
21.77
20.45
19.04
17.19
16.67
17.00
5.10
17.19
20.51
20
25.54
Operating margin%
22.31
20.18
20.55
20.22
17.87
15.08
12.19
11.79
10.11
8.31
14.95
11.79
16.47
50
16.96
Net margin%
29.81
30.95
30.07
32.88
32.04
30.45
29.98
32.18
34.25
32.91
18.93
32.18
31.49
85
21.70
P/E ratio (avg)x
30.61
31.61
28.95
32.57
34.46
37.17
36.53
34.79
33.42
31.18
11.88
34.79
32.99
86
20.10
EV/EBITx
22.36
24.68
25.88
26.17
28.87
32.86
32.22
34.67
33.31
36.91
14.90
33.31
30.55
8
16.32
FCF yield (avg)%
0.40
2.90
5.36
2.84
0.72
0.40
0.41
2.50
5.41
3.89
7.49
2.50
2.67
74
17.29
FCF margin%
1.40
3.98
2.19
1.34
3.85
5.56
8.06
5.64
7.73
7.15
29.27
7.15
4.77
30
0.894
FCF / Net incomex
1.518
1.798
2.099
2.227
2.489
2.782
2.743
2.705
3.206
3.762
0.393
2.782
2.597
5
13.21
ROIC%
10.76
10.91
12.01
12.00
9.15
8.83
11.43
9.57
11.15
12.75
16.29
11.15
11.03
9
8.10
Return on equity%
8.51
7.75
9.63
8.42
10.21
10.68
13.36
11.98
10.48
10.16
9.71
10.68
10.19
83
6.32
Return on assets%
9.54
6.57
5.01
7.35
10.05
12.72
13.00
12.19
13.93
15.60
28.11
13.00
11.12
37
1.73
EPS¥
1.51
1.47
1.25
1.18
1.06
0.99
1.04
1.03
1.02
0.95
1.80
(2.10%)
(4.29%)
—
18.15
EPS growth%
11.71
13.67
10.75
9.86
8.06
9.62
11.99
10.37
13.16
12.82
7.10
11.99
11.23
28
1.12
Bookvalue per sh¥
2.48
2.77
3.17
3.27
3.26
3.67
4.00
3.73
3.85
3.68
1.75
2.47%
5.16%
—
1.98
FCF per share¥
1.15
1.30
1.30
1.41
1.40
1.40
1.57
1.67
1.89
2.01
0.72
7.50%
6.46%
—
4.17
Dividend per sh¥
1.17
1.09
0.96
0.87
0.76
0.65
0.55
0.51
0.53
0.51
1.18
(7.60%)
(8.81%)
—
12.79
Div yield (avg)%
13.01
12.78
12.82
13.89
14.64
17.55
14.89
16.08
16.24
13.26
25.96
16.08
14.27
23
2.61
Payout ratio%
27.81
27.83
27.30
25.35
22.62
24.48
24.60
22.36
23.40
21.67
20.70
23.40
24.54
90
1.554
Shares (diluted)B
1.292
1.403
1.424
1.553
1.642
1.788
1.612
1.699
1.672
1.840
1.567
2.31%
2.55%
40
28.62
Buyback yield%
8.30
9.28
8.58
8.47
10.33
10.19
11.70
14.33
16.38
14.38
12.81
14.33
10.26
46
0.619
D/E ratiox
1.728
1.854
1.779
2.055
1.967
2.210
2.578
2.607
2.675
3.188
0.581
2.607
2.133
27
6.860
Enterprise value¥B
3.025
3.532
4.137
4.272
5.191
5.400
5.556
5.567
5.777
6.650
15.25
5.08%
7.99%
42
6.507
LT debt¥B
1.078
0.984
1.004
0.872
0.744
0.765
0.769
0.806
0.823
0.765
14.81
0.56%
(3.90%)
41
Revenue
¥16.02B
6.29%
1.00×
Cost of revenue
¥8.201B
6.26%
1.00×
Operating expenses
¥3.816B
6.42%
1.01×
Property and equipment
17.96%
Spread over hurdle
10.41%