6.834
Revenue¥B
14.01
13.77
14.09
14.17
14.43
14.19
14.31
14.51
14.43
14.32
7.516
(0.15%)
0.48%
46
17.33
Revenue growth%
20.56
18.07
16.41
13.45
13.36
13.92
15.01
17.02
15.32
12.94
25.38
15.01
15.17
12
24.86
Gross margin%
24.42
23.32
23.80
20.89
21.34
18.89
19.90
20.54
22.52
22.47
24.84
20.54
21.90
63
29.33
Operating margin%
29.34
31.32
31.13
33.77
36.43
36.53
33.67
34.56
32.28
34.74
24.68
34.56
33.72
21
5.45
Net margin%
9.25
8.67
8.07
6.16
8.55
7.39
10.20
9.03
9.72
10.60
9.41
9.72
8.85
40
23.53
P/E ratio (avg)x
25.35
25.52
25.53
27.89
26.88
27.55
30.01
28.88
30.90
36.28
6.885
30.01
27.72
53
30.34
EV/EBITx
33.84
36.34
37.87
37.42
39.56
42.12
45.76
50.96
49.92
56.88
22.71
49.92
40.84
27
24.00
FCF yield (avg)%
35.50
38.42
37.10
36.10
35.77
37.98
40.90
39.11
39.64
38.52
23.72
39.11
38.20
22
2.02
FCF margin%
23.66
23.11
24.28
22.04
24.99
25.18
27.80
25.63
24.22
22.09
4.63
25.18
24.25
35
0.558
FCF / Net incomex
0.480
0.461
0.468
0.506
0.449
0.402
0.385
0.348
0.348
0.382
1.233
0.382
0.426
84
23.60
ROIC%
23.49
22.43
19.47
18.22
17.91
17.08
18.29
17.86
19.12
18.36
4.56
18.29
18.32
61
14.41
Return on equity%
10.54
10.00
9.10
6.83
4.54
4.29
4.25
6.24
4.22
1.26
21.46
4.25
5.39
88
17.85
Return on assets%
25.92
27.72
28.46
28.84
30.37
33.01
30.55
30.48
32.54
34.25
27.21
32.54
30.43
9
6.79
EPS¥
4.67
4.64
4.87
4.31
4.00
4.14
3.68
3.56
3.40
2.99
7.13
(5.61%)
(5.34%)
—
2.31
EPS growth%
29.74
31.61
32.73
31.62
29.39
26.67
25.77
28.41
31.16
29.89
14.78
28.41
29.81
34
6.20
Bookvalue per sh¥
3.07
2.99
2.76
3.01
3.05
2.85
2.72
2.60
2.50
2.30
2.45
(5.47%)
(2.16%)
—
1.56
FCF per share¥
5.35
6.22
6.38
7.57
7.97
8.50
8.34
9.99
10.02
11.59
1.19
7.79%
10.06%
—
1.43
Dividend per sh¥
2.12
2.48
2.48
2.98
3.04
3.23
3.32
3.28
3.72
3.88
1.90
5.03%
7.70%
—
26.61
Div yield (avg)%
19.02
19.77
22.51
21.68
23.35
21.85
21.43
18.88
20.56
19.23
16.75
20.56
20.99
90
23.13
Payout ratio%
15.57
14.38
12.02
10.99
10.67
10.79
11.89
10.24
13.05
15.70
10.13
11.89
11.95
60
1.118
Shares (diluted)B
0.947
0.831
0.762
0.664
0.664
0.581
0.572
0.537
0.570
0.499
1.124
(5.54%)
(7.16%)
70
2.49
Buyback yield%
9.60
6.65
7.17
4.73
6.82
7.45
5.56
6.76
5.19
3.14
21.42
5.56
6.70
80
1.691
D/E ratiox
1.057
1.112
1.269
1.415
1.596
1.874
2.141
2.488
2.593
2.524
1.002
2.488
1.735
38
6.170
Enterprise value¥B
5.609
5.377
5.983
5.964
6.879
7.203
7.723
8.172
8.925
9.640
8.868
6.98%
7.05%
72
8.743
LT debt¥B
7.759
6.926
7.519
8.362
8.738
9.817
9.264
10.09
9.558
9.675
3.346
2.06%
3.16%
11
Revenue
¥14.32B
0.48%
1.00×
Cost of revenue
¥10.03B
0.48%
1.00×
Operating expenses
¥2.783B
1.27%
1.08×
Property and equipment
16.12%
Spread over hurdle
10.21%