10.31
Revenue¥B
9.651
9.868
10.29
10.42
10.65
10.75
10.98
11.56
11.90
12.28
11.27
2.88%
2.79%
33
19.18
Revenue growth%
13.33
12.36
12.29
12.22
11.07
13.52
12.40
13.41
12.79
14.15
29.37
13.41
12.60
68
21.65
Gross margin%
6.18
4.18
5.16
4.02
6.66
4.90
7.63
9.00
11.30
13.35
26.93
9.00
6.42
78
3.28
Operating margin%
14.91
13.95
11.69
14.28
15.88
16.47
16.67
13.84
15.60
14.47
16.14
15.60
14.69
77
15.88
Net margin%
21.79
23.00
25.69
27.90
29.23
28.92
27.05
29.28
29.55
29.83
5.60
29.28
28.41
13
21.05
P/E ratio (avg)x
17.34
19.47
21.76
22.42
22.90
23.17
26.07
29.65
27.41
29.65
9.030
27.41
23.04
94
10.13
EV/EBITx
37.64
39.23
39.26
40.73
40.39
45.69
53.67
59.21
68.21
77.57
33.65
59.21
43.21
33
17.60
FCF yield (avg)%
24.22
23.58
26.40
23.62
23.35
22.65
21.31
23.92
25.25
22.34
14.91
22.65
23.60
59
17.10
FCF margin%
18.33
17.06
15.49
18.02
16.46
18.58
19.11
16.16
18.39
16.00
18.32
18.39
17.54
44
0.126
FCF / Net incomex
1.670
1.751
1.996
2.363
2.550
2.638
2.840
3.036
3.430
3.826
0.417
3.036
2.594
79
12.23
ROIC%
6.39
8.92
9.90
10.54
11.65
10.65
7.81
9.62
9.43
11.12
10.56
9.62
9.76
57
23.52
Return on equity%
20.61
21.50
23.64
23.65
22.09
22.13
24.54
22.05
21.82
21.91
11.80
22.05
22.07
54
17.15
Return on assets%
9.86
11.35
12.29
14.33
11.49
8.85
7.30
7.90
5.81
6.44
27.86
7.30
9.35
40
2.84
EPS¥
4.55
4.77
5.30
5.41
5.60
6.23
6.70
7.94
8.04
9.59
2.94
11.38%
9.74%
—
15.23
EPS growth%
0.93
3.31
3.11
2.35
2.05
3.16
5.09
7.11
9.39
10.48
15.72
7.11
3.23
35
4.97
Bookvalue per sh¥
1.48
1.33
1.38
1.29
1.42
1.49
1.58
1.48
1.64
1.69
0.95
3.51%
0.55%
—
5.04
FCF per share¥
1.96
2.02
2.36
2.78
3.03
3.14
3.63
4.29
4.47
4.70
0.69
9.21%
10.84%
—
3.87
Dividend per sh¥
0.81
0.81
0.85
0.79
0.74
0.79
0.76
0.85
0.93
0.86
4.59
2.95%
1.31%
—
18.69
Div yield (avg)%
23.12
20.58
23.06
23.43
22.42
22.66
23.28
21.05
19.88
22.23
18.98
22.23
22.54
5
24.56
Payout ratio%
29.08
27.34
24.55
24.87
27.84
25.96
25.03
22.77
23.21
26.20
7.45
25.03
25.49
18
1.590
Shares (diluted)B
2.355
2.193
2.212
2.198
2.208
2.274
2.419
2.544
2.393
2.694
1.612
4.06%
2.75%
80
16.82
Buyback yield%
19.05
18.72
16.76
19.38
20.44
17.58
18.23
20.29
22.35
24.69
29.06
20.29
19.21
53
1.593
D/E ratiox
0.436
0.476
0.527
0.503
0.483
0.513
0.513
0.508
0.506
0.572
0.176
0.513
0.507
64
2.157
Enterprise value¥B
2.779
2.625
2.504
2.598
2.718
2.989
3.157
3.238
3.580
3.374
4.733
4.42%
0.76%
38
3.403
LT debt¥B
10.41
11.23
10.79
10.41
12.09
11.50
12.76
13.01
14.93
17.09
9.323
7.17%
5.13%
21
Revenue
¥12.28B
2.79%
1.00×
Cost of revenue
¥8.593B
2.79%
1.00×
Operating expenses
¥2.279B
3.24%
1.05×
Property and equipment
17.67%
Spread over hurdle
(2.26%)