7.118
Revenue¥B
8.831
9.459
10.32
10.96
11.75
12.74
13.69
14.62
15.98
16.87
7.646
7.51%
7.56%
10
9.73
Revenue growth%
17.41
18.46
21.01
18.68
19.47
21.32
22.73
20.46
21.38
23.10
20.06
21.38
20.74
40
2.22
Gross margin%
28.90
28.72
27.66
30.14
30.75
32.35
32.64
33.42
32.62
30.32
12.99
32.62
30.54
25
28.72
Operating margin%
14.08
11.10
8.18
8.18
6.54
3.74
3.76
4.02
3.66
3.91
13.33
3.76
5.28
12
4.71
Net margin%
16.49
17.47
18.09
19.69
17.19
16.47
14.13
12.18
10.40
9.01
14.67
12.18
16.48
49
37.80
P/E ratio (avg)x
15.27
15.67
17.66
18.91
19.59
21.86
22.78
25.57
26.86
29.63
26.14
25.57
20.72
58
29.75
EV/EBITx
29.66
27.74
27.67
26.71
29.83
28.20
25.47
27.60
28.90
29.32
29.38
28.20
27.97
35
24.16
FCF yield (avg)%
2.28
2.39
1.58
0.40
2.83
1.24
0.40
1.15
0.40
1.07
6.87
1.07
1.19
37
5.12
FCF margin%
20.07
21.35
19.33
16.60
17.21
15.61
17.87
15.78
14.72
17.54
27.72
15.78
17.38
95
1.038
FCF / Net incomex
0.176
0.180
0.191
0.207
0.235
0.252
0.266
0.249
0.239
0.228
0.442
0.249
0.232
77
16.57
ROIC%
26.84
28.16
30.78
32.87
30.99
32.01
34.54
37.46
34.82
32.52
5.53
34.54
32.27
43
11.00
Return on equity%
27.64
28.54
27.40
29.27
28.51
29.51
29.52
28.08
25.89
23.18
18.68
28.08
28.30
78
21.82
Return on assets%
21.01
23.06
20.58
20.58
22.46
25.30
26.54
23.96
23.53
24.19
20.93
24.19
23.29
52
0.21
EPS¥
0.37
0.35
0.41
0.42
0.49
0.47
0.52
0.54
0.57
0.66
0.23
6.33%
6.99%
—
13.19
EPS growth%
3.51
3.44
3.64
2.06
2.28
1.21
2.17
1.65
0.40
0.40
10.74
1.21
2.11
54
0.90
Bookvalue per sh¥
0.49
0.53
0.63
0.69
0.74
0.76
0.91
0.94
1.12
1.27
0.32
11.36%
10.43%
—
0.66
FCF per share¥
0.38
0.36
0.38
0.42
0.39
0.43
0.42
0.39
0.36
0.38
0.32
(0.12%)
(0.47%)
—
0.90
Dividend per sh¥
0.57
0.59
0.54
0.58
0.63
0.63
0.57
0.51
0.53
0.52
0.81
(3.92%)
(1.34%)
—
5.53
Div yield (avg)%
14.66
12.54
11.52
13.89
12.49
10.72
9.47
8.41
11.33
12.46
22.61
10.72
11.99
24
16.40
Payout ratio%
13.66
15.67
14.50
12.73
14.96
12.91
15.26
13.14
13.05
11.67
22.53
13.05
13.40
53
12.72
Shares (diluted)B
10.79
10.21
11.14
10.01
10.20
10.28
10.61
11.01
11.65
11.12
12.46
1.75%
0.30%
91
22.25
Buyback yield%
30.25
28.99
28.08
25.70
27.70
24.95
23.66
25.21
22.52
23.15
15.06
23.66
25.45
67
1.778
D/E ratiox
0.275
0.321
0.348
0.364
0.420
0.401
0.449
0.455
0.464
0.451
1.339
0.451
0.411
32
14.93
Enterprise value¥B
3.498
3.768
4.229
4.347
4.907
5.347
5.464
5.039
5.334
5.668
1.061
2.93%
4.56%
35
0.828
LT debt¥B
6.755
7.043
7.363
7.975
8.427
8.324
8.244
8.620
9.951
10.77
9.414
5.04%
4.64%
62
Revenue
¥16.87B
7.56%
1.00×
Cost of revenue
¥11.10B
7.27%
0.97×
Operating expenses
¥2.386B
9.01%
1.14×
Property and equipment
15.04%
Cash and investments
13.47%
Spread over hurdle
53.74%