28.15
Revenue¥B
12.73
13.80
15.30
16.48
17.49
18.62
19.76
21.30
23.19
24.78
30.67
7.22%
7.92%
69
27.35
Revenue growth%
17.26
17.21
18.56
19.87
21.18
18.53
18.85
16.42
15.33
14.89
4.58
16.42
17.90
57
11.18
Gross margin%
14.20
13.96
13.14
12.74
13.29
14.96
13.60
12.16
15.12
12.84
2.53
13.60
13.44
49
22.07
Operating margin%
12.88
14.00
16.40
17.14
18.53
16.28
15.68
13.97
11.87
10.63
22.71
13.97
14.84
24
7.08
Net margin%
17.04
17.72
18.96
18.77
17.93
18.68
18.31
17.00
14.97
16.77
6.13
17.00
17.83
7
25.39
P/E ratio (avg)x
27.17
28.07
30.34
31.51
31.00
32.36
32.19
33.12
28.89
27.64
35.13
32.19
30.67
42
8.168
EV/EBITx
23.78
20.14
17.09
14.77
13.87
12.45
12.51
12.59
10.94
11.56
21.51
12.45
13.23
21
22.09
FCF yield (avg)%
4.68
5.70
5.55
4.12
1.95
0.80
1.00
2.24
0.40
2.62
21.55
1.00
2.43
15
2.21
FCF margin%
26.37
24.29
21.31
23.86
26.25
28.96
28.08
26.18
27.41
26.98
24.78
27.41
26.31
67
0.978
FCF / Net incomex
1.627
1.529
1.699
1.865
2.035
2.249
2.298
2.511
2.417
2.634
1.698
2.417
2.142
90
16.11
ROIC%
12.44
14.30
14.06
11.97
9.72
7.77
9.65
10.73
10.91
8.73
21.46
9.65
10.82
86
4.26
Return on equity%
9.91
8.61
11.45
11.22
11.45
13.28
14.23
14.03
16.51
18.48
11.54
14.23
12.37
82
4.78
Return on assets%
9.70
10.57
7.62
8.41
6.56
8.23
9.39
8.96
10.82
9.98
14.89
9.39
9.18
6
0.40
EPS¥
0.56
0.63
0.69
0.76
0.72
0.74
0.77
0.81
0.74
0.74
0.43
0.61%
2.48%
—
23.71
EPS growth%
25.92
23.89
26.71
29.63
28.41
30.16
29.92
31.05
30.82
33.44
6.72
30.82
29.77
67
0.54
Bookvalue per sh¥
0.31
0.32
0.35
0.36
0.33
0.32
0.33
0.34
0.32
0.34
0.15
1.04%
0.50%
—
0.50
FCF per share¥
0.53
0.59
0.56
0.52
0.50
0.47
0.48
0.50
0.53
0.57
0.12
2.68%
(0.29%)
—
0.13
Dividend per sh¥
0.76
0.81
0.84
0.78
0.73
0.76
0.77
0.83
0.71
0.76
0.23
0.60%
(1.43%)
—
28.80
Div yield (avg)%
2.92
3.07
2.34
4.16
6.46
4.38
3.97
4.27
3.14
5.37
7.69
4.27
4.06
46
3.23
Payout ratio%
31.53
34.25
34.03
33.60
36.40
35.95
34.70
35.57
36.08
37.69
17.76
35.95
35.13
8
8.830
Shares (diluted)B
8.864
8.847
7.772
8.313
8.739
8.753
9.430
8.141
7.167
7.243
8.764
(3.68%)
(1.15%)
13
17.86
Buyback yield%
28.72
30.17
28.76
26.70
27.46
29.65
27.57
30.32
30.73
31.50
24.96
30.32
29.21
87
0.808
D/E ratiox
1.668
1.615
1.536
1.644
1.736
1.589
1.511
1.674
1.899
2.084
1.577
1.674
1.656
38
3.937
Enterprise value¥B
28.53
27.77
28.93
27.41
28.33
27.53
25.62
28.68
28.27
29.40
17.94
0.75%
(0.44%)
75
8.361
LT debt¥B
24.86
25.41
23.52
24.68
26.33
24.91
26.27
27.93
24.78
25.43
22.25
(0.69%)
0.48%
33
Revenue
¥24.78B
7.92%
1.00×
Cost of revenue
¥15.34B
7.75%
0.98×
Operating expenses
¥4.455B
7.65%
0.98×
Cash and investments
19.40%
Property and equipment
15.72%
Spread over hurdle
(1.41%)