13.75
Revenue¥B
24.74
24.51
24.71
24.69
24.65
25.24
25.00
24.78
25.77
26.13
14.51
1.17%
0.48%
57
19.78
Revenue growth%
21.42
24.36
24.02
26.50
27.12
28.59
28.00
26.18
23.88
25.15
25.92
26.18
25.67
46
6.07
Gross margin%
20.94
19.81
20.12
18.58
19.05
17.97
20.65
21.04
22.39
22.26
8.57
21.04
20.38
15
17.04
Operating margin%
11.13
9.31
6.62
6.76
8.22
7.09
6.96
4.42
2.53
2.17
2.06
4.42
6.86
88
20.20
Net margin%
8.30
8.96
6.62
9.62
7.29
5.45
4.34
7.11
4.94
3.22
21.29
4.94
6.87
70
35.54
P/E ratio (avg)x
12.77
10.90
9.908
9.171
9.140
9.614
9.210
8.210
7.963
8.494
26.19
8.494
9.191
10
35.85
EV/EBITx
38.50
43.56
46.44
55.07
58.04
68.94
67.90
72.81
72.36
76.02
37.26
72.36
62.97
75
22.08
FCF yield (avg)%
11.73
10.62
8.50
7.41
8.33
8.30
7.72
7.02
8.80
8.69
12.26
8.30
8.41
30
27.10
FCF margin%
9.06
9.40
11.51
9.03
11.92
9.09
11.91
12.66
15.66
13.20
28.04
12.66
11.71
48
0.379
FCF / Net incomex
0.754
0.764
0.868
0.902
0.847
0.936
1.073
1.227
1.276
1.398
0.214
1.227
0.919
5
27.40
ROIC%
17.95
17.04
18.84
16.15
15.74
13.09
10.50
10.11
11.24
14.18
19.41
11.24
14.96
49
19.86
Return on equity%
0.40
1.12
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.79
23.55
0.40
0.40
6
2.81
Return on assets%
22.75
22.43
23.13
23.02
25.90
27.38
25.82
24.22
22.79
22.81
5.52
24.22
23.08
52
0.42
EPS¥
0.56
0.53
0.54
0.52
0.57
0.66
0.63
0.61
0.63
0.72
0.47
4.87%
3.87%
—
9.74
EPS growth%
16.07
18.14
17.35
18.60
15.62
13.44
15.62
14.13
16.14
14.03
25.43
14.13
15.85
19
0.31
Bookvalue per sh¥
1.21
1.21
1.33
1.36
1.51
1.49
1.80
2.13
2.52
2.60
0.20
11.45%
7.84%
—
0.28
FCF per share¥
1.23
1.35
1.59
1.71
1.76
1.79
2.13
2.28
2.58
2.53
0.65
7.52%
7.77%
—
0.51
Dividend per sh¥
0.84
0.91
0.93
0.90
0.93
0.92
1.07
1.13
1.07
1.26
0.53
6.41%
5.05%
—
11.61
Div yield (avg)%
25.14
26.01
27.88
27.43
27.50
27.19
28.60
26.75
27.67
25.49
12.24
27.19
27.31
38
24.64
Payout ratio%
15.43
13.30
10.85
11.33
13.63
11.96
14.29
12.17
14.38
17.37
13.47
14.29
13.46
7
9.217
Shares (diluted)B
8.555
9.036
9.546
10.41
10.27
9.384
10.32
11.02
12.47
14.06
9.126
6.50%
4.76%
52
27.77
Buyback yield%
4.50
4.41
7.23
5.64
5.76
6.50
8.13
6.64
9.22
8.27
12.29
8.13
6.57
93
1.629
D/E ratiox
0.414
0.403
0.357
0.321
0.319
0.302
0.290
0.247
0.244
0.236
0.382
0.247
0.311
10
21.19
Enterprise value¥B
24.35
28.04
28.34
27.91
28.50
29.76
34.80
39.21
43.07
49.17
12.22
11.53%
7.30%
62
3.564
LT debt¥B
11.01
12.62
14.03
13.94
14.14
15.97
16.91
18.03
19.22
21.70
13.65
8.94%
6.84%
18
Revenue
¥26.13B
0.48%
1.00×
Cost of revenue
¥15.87B
0.57%
1.01×
Operating expenses
¥6.296B
0.23%
0.98×
Property and equipment
15.91%
Spread over hurdle
20.66%