21.41
Revenue¥B
14.35
15.30
15.96
16.59
17.67
18.64
19.63
20.47
21.29
22.87
23.91
5.29%
5.29%
39
23.36
Revenue growth%
29.66
28.04
26.98
24.19
26.94
28.77
25.90
28.67
28.12
27.41
14.61
28.12
27.73
29
8.83
Gross margin%
11.52
10.12
11.82
10.52
9.73
11.07
12.72
9.79
11.84
11.79
2.57
11.79
11.30
39
11.07
Operating margin%
9.26
9.04
10.17
8.85
7.16
8.11
8.42
5.51
7.25
4.99
6.62
7.25
8.27
14
18.70
Net margin%
0.40
0.40
1.45
0.40
0.40
0.40
0.89
2.67
1.90
0.40
15.26
0.89
0.40
92
33.83
P/E ratio (avg)x
22.67
24.44
27.11
30.36
29.56
32.99
34.75
32.58
34.97
36.88
12.85
34.75
31.47
51
12.94
EV/EBITx
22.33
25.46
26.35
27.63
32.24
33.43
37.36
40.71
40.81
45.81
21.56
40.71
32.83
46
15.73
FCF yield (avg)%
31.88
29.20
28.09
27.47
30.03
32.99
33.69
31.30
31.53
29.43
14.81
31.53
30.66
60
23.55
FCF margin%
13.61
10.89
10.45
11.08
13.57
16.22
18.76
19.84
16.91
15.37
17.09
16.91
14.49
70
1.310
FCF / Net incomex
1.968
1.887
1.913
2.200
2.114
2.270
2.346
2.545
2.658
3.051
0.404
2.545
2.235
53
12.60
ROIC%
10.58
10.23
9.98
7.88
6.39
7.45
8.81
7.03
4.92
4.29
23.91
7.03
7.66
56
27.08
Return on equity%
7.41
6.27
8.91
7.32
9.97
11.66
11.08
10.07
8.56
9.87
19.39
10.07
9.39
14
25.96
Return on assets%
22.39
22.27
22.78
24.31
22.51
20.78
22.05
23.16
21.33
21.75
12.16
21.75
22.33
64
7.24
EPS¥
1.97
2.22
2.41
2.69
2.78
2.79
3.12
3.11
3.32
3.16
7.56
2.59%
3.80%
—
2.34
EPS growth%
28.03
30.08
27.94
30.69
29.45
27.95
29.44
27.73
26.71
26.58
4.84
27.73
27.99
55
6.41
Bookvalue per sh¥
1.91
2.05
1.89
1.86
1.65
1.57
1.57
1.64
1.53
1.37
5.24
(3.59%)
(3.25%)
—
2.23
FCF per share¥
2.44
2.48
2.37
2.13
2.41
2.56
2.62
2.47
2.74
3.08
4.68
5.03%
2.53%
—
6.75
Dividend per sh¥
1.44
1.52
1.79
1.81
2.02
2.34
2.34
2.50
2.64
2.82
7.25
6.96%
7.86%
—
26.83
Div yield (avg)%
7.80
6.94
4.28
7.10
4.71
7.54
7.84
9.22
12.12
13.76
5.54
9.22
7.67
53
20.35
Payout ratio%
24.55
26.69
24.98
22.85
25.25
22.87
23.50
25.57
27.16
29.25
19.69
25.57
25.11
21
1.757
Shares (diluted)B
1.625
1.770
1.682
1.721
1.674
1.642
1.774
1.927
1.844
1.732
1.804
0.68%
1.18%
31
2.81
Buyback yield%
11.72
13.51
10.92
11.42
11.78
9.27
8.36
8.17
10.77
11.30
7.81
9.27
11.11
13
0.628
D/E ratiox
0.336
0.376
0.388
0.366
0.345
0.331
0.357
0.347
0.358
0.392
0.157
0.357
0.357
47
18.51
Enterprise value¥B
9.997
8.986
9.117
8.227
8.786
9.067
8.831
9.376
10.39
11.54
3.467
5.61%
2.00%
48
1.252
LT debt¥B
5.823
6.684
7.039
7.328
8.031
8.827
9.345
10.31
11.21
12.16
3.966
8.65%
7.55%
66
Revenue
¥22.87B
5.29%
1.00×
Cost of revenue
¥13.36B
5.45%
1.02×
Operating expenses
¥5.104B
5.14%
0.99×
Property and equipment
18.39%
Goodwill & intangibles
17.31%
Spread over hurdle
(3.10%)