17.84
Revenue¥B
15.37
15.98
16.74
17.61
18.31
19.46
20.74
22.23
23.48
24.50
19.44
5.99%
5.43%
37
27.86
Revenue growth%
22.82
22.27
20.34
20.17
18.65
21.40
21.10
19.61
21.94
20.01
27.73
21.10
20.72
16
23.21
Gross margin%
30.39
29.54
28.15
28.39
31.02
30.10
29.50
31.40
29.59
31.88
27.78
30.10
29.85
48
7.15
Operating margin%
0.40
2.26
3.29
1.41
2.66
1.99
2.15
0.84
0.40
0.68
24.28
0.84
1.70
31
21.76
Net margin%
18.68
16.38
16.14
18.44
16.00
15.72
12.89
13.32
11.14
10.86
25.09
12.89
15.86
29
9.051
P/E ratio (avg)x
22.91
26.92
26.57
28.37
31.90
31.85
31.55
36.18
40.64
45.85
27.71
36.18
31.70
19
10.47
EV/EBITx
18.05
16.36
16.73
18.07
19.15
16.95
16.57
14.24
15.52
16.35
25.36
16.35
16.65
70
14.80
FCF yield (avg)%
13.76
12.57
9.91
8.18
7.48
8.84
9.22
7.12
6.06
4.19
19.71
7.12
8.51
19
21.24
FCF margin%
6.79
7.42
7.31
7.18
9.39
7.72
9.99
7.61
5.94
5.25
3.86
7.61
7.36
56
1.663
FCF / Net incomex
0.207
0.227
0.237
0.238
0.261
0.226
0.231
0.254
0.222
0.236
0.652
0.231
0.234
35
14.82
ROIC%
5.34
2.34
4.35
2.42
2.20
3.04
4.78
3.89
1.64
3.02
2.09
3.04
3.03
15
12.63
Return on equity%
17.27
19.13
19.51
20.12
19.76
19.02
21.09
18.10
18.23
19.35
16.50
19.02
19.24
85
10.40
Return on assets%
24.88
26.96
29.58
32.43
31.54
32.26
30.68
30.84
29.76
31.33
4.13
30.84
30.76
69
1.68
EPS¥
3.16
3.48
3.41
3.86
4.50
5.06
5.17
5.73
6.07
6.28
1.83
6.88%
7.32%
—
4.65
EPS growth%
28.73
26.32
23.55
22.64
21.63
22.98
21.36
23.26
21.38
19.20
27.71
21.38
22.81
27
1.54
Bookvalue per sh¥
2.78
2.95
3.18
3.31
3.36
3.39
3.44
3.39
3.46
3.60
3.09
1.40%
1.83%
—
3.89
FCF per share¥
6.44
6.90
7.23
8.03
8.63
9.46
10.09
11.48
11.87
13.50
3.57
9.37%
9.36%
—
2.76
Dividend per sh¥
4.74
5.13
4.61
4.13
3.86
3.56
3.78
3.35
3.12
2.92
0.76
(5.42%)
(5.11%)
—
22.43
Div yield (avg)%
7.77
6.49
7.12
5.12
3.24
0.40
3.25
2.21
0.49
3.19
14.56
2.21
3.25
65
22.79
Payout ratio%
19.78
16.94
17.05
15.18
14.19
16.64
16.28
16.36
16.28
17.49
25.09
16.36
16.50
67
4.049
Shares (diluted)B
6.930
8.173
9.329
9.882
9.959
11.74
13.54
13.67
15.32
17.24
3.902
11.60%
11.47%
27
7.21
Buyback yield%
7.03
8.15
10.98
8.04
8.86
10.11
11.74
13.18
13.00
11.40
19.43
11.74
10.55
83
0.651
D/E ratiox
2.500
2.891
3.035
3.457
3.764
3.745
4.502
4.475
4.929
5.316
0.576
4.502
3.754
80
13.03
Enterprise value¥B
32.35
33.08
36.55
34.68
30.60
31.92
33.01
30.55
29.24
30.63
30.32
0.02%
(0.11%)
39
27.42
LT debt¥B
17.07
15.49
16.65
15.05
15.90
16.28
16.46
16.85
15.10
13.81
32.03
(2.78%)
(1.14%)
56
Revenue
¥24.50B
5.43%
1.00×
Cost of revenue
¥14.86B
5.35%
0.99×
Operating expenses
¥6.016B
5.55%
1.01×
Cash and investments
21.25%
Property and equipment
15.83%
Spread over hurdle
(3.88%)