13.20
Revenue¥B
9.755
10.53
11.34
12.53
13.71
15.17
16.52
18.03
19.20
20.84
14.35
8.74%
8.87%
14
15.49
Revenue growth%
17.26
16.88
17.28
17.75
17.86
18.41
20.09
18.08
19.56
21.25
7.35
19.56
17.97
85
22.67
Gross margin%
12.23
13.59
10.63
7.93
8.83
9.25
9.59
7.47
4.79
3.82
17.90
7.47
9.04
82
7.05
Operating margin%
0.40
2.91
5.87
5.71
6.90
4.12
6.67
7.46
9.60
8.08
11.36
7.46
6.27
54
6.74
Net margin%
2.16
4.88
3.04
3.07
5.47
8.02
8.08
8.10
7.23
4.61
14.29
8.02
5.17
12
27.21
P/E ratio (avg)x
17.76
18.42
16.77
17.25
17.82
15.49
13.75
14.87
16.31
16.24
23.43
15.49
16.54
87
26.17
EV/EBITx
16.17
16.71
18.71
18.77
18.89
19.15
21.11
21.83
22.57
21.78
29.32
21.78
19.02
30
23.27
FCF yield (avg)%
17.52
14.78
17.54
17.14
18.64
20.19
22.44
22.15
20.94
19.07
22.34
20.94
18.85
65
6.23
FCF margin%
10.34
11.63
13.10
11.66
13.10
13.82
14.00
11.68
10.20
7.82
9.74
11.68
11.67
83
0.798
FCF / Net incomex
2.574
3.051
3.528
3.643
3.795
4.334
4.694
5.192
6.195
6.882
1.587
5.192
4.064
7
5.53
ROIC%
7.16
8.77
6.11
5.81
8.26
6.51
6.69
7.49
6.06
6.75
24.80
6.69
6.72
21
10.38
Return on equity%
26.38
27.49
26.51
28.71
29.85
29.26
32.19
35.03
37.29
40.14
11.21
35.03
29.55
67
26.97
Return on assets%
24.95
24.78
23.55
21.00
21.93
19.04
17.14
17.98
18.84
17.35
13.05
17.98
20.02
46
0.37
EPS¥
0.62
0.66
0.71
0.71
0.73
0.70
0.77
0.73
0.79
0.89
0.40
4.04%
4.02%
—
16.97
EPS growth%
20.99
22.62
25.26
28.12
27.65
26.05
25.13
22.20
21.78
22.50
26.23
22.50
23.87
51
0.36
Bookvalue per sh¥
0.30
0.29
0.35
0.37
0.40
0.42
0.47
0.45
0.53
0.53
0.61
5.38%
5.57%
—
1.25
FCF per share¥
1.83
1.81
1.73
2.05
1.96
2.22
2.14
2.48
2.46
2.57
0.22
5.50%
3.56%
—
0.86
Dividend per sh¥
0.42
0.43
0.41
0.39
0.43
0.41
0.48
0.48
0.46
0.49
0.69
2.60%
2.61%
—
28.42
Div yield (avg)%
14.11
11.62
11.53
10.53
8.20
10.90
13.48
13.74
15.59
15.12
25.42
13.74
12.55
43
21.11
Payout ratio%
28.83
31.11
32.92
31.21
31.81
31.69
34.56
35.56
35.66
37.94
23.09
35.56
32.37
50
11.74
Shares (diluted)B
11.53
12.66
11.95
11.82
11.76
11.07
10.82
11.36
9.945
10.11
11.48
(2.97%)
(1.42%)
7
21.14
Buyback yield%
14.17
15.81
17.74
17.05
15.50
16.34
17.76
17.03
16.20
16.75
28.50
16.75
16.54
94
1.134
D/E ratiox
0.556
0.571
0.601
0.601
0.613
0.573
0.541
0.489
0.535
0.579
0.496
0.541
0.572
67
12.85
Enterprise value¥B
4.250
4.146
4.110
4.406
4.957
5.132
5.364
5.660
5.356
6.114
2.816
4.28%
2.98%
55
8.068
LT debt¥B
18.49
21.20
24.87
29.67
33.66
40.42
42.56
51.24
50.63
51.36
14.80
8.82%
11.80%
80
Revenue
¥20.84B
8.87%
1.00×
Cost of revenue
¥14.59B
8.87%
1.00×
Operating expenses
¥4.631B
8.55%
0.97×
Property and equipment
20.95%
Cash and investments
14.99%
Spread over hurdle
(0.45%)