26.67
Revenue¥B
17.11
18.42
19.65
21.26
22.41
24.36
26.28
28.33
30.86
33.38
29.57
8.29%
7.76%
79
20.77
Revenue growth%
5.79
4.42
4.03
4.78
3.30
5.65
5.96
8.02
10.42
11.16
2.65
8.02
5.72
15
27.38
Gross margin%
26.01
28.09
29.12
26.93
24.13
24.63
24.53
25.51
23.95
23.05
29.63
24.53
25.07
85
14.55
Operating margin%
8.77
8.66
9.64
9.62
9.45
10.46
9.71
8.25
7.97
6.67
29.12
8.25
9.11
89
24.23
Net margin%
26.15
25.33
22.68
24.75
25.90
27.19
25.37
27.06
29.11
26.25
14.65
27.06
26.02
63
21.59
P/E ratio (avg)x
53.06
55.56
57.25
53.90
58.16
56.87
59.63
57.45
63.54
72.76
19.20
59.63
57.35
84
15.20
EV/EBITx
20.10
17.76
15.99
14.24
15.88
14.43
15.43
14.50
15.42
15.51
13.50
15.42
15.47
34
23.53
FCF yield (avg)%
11.98
11.28
10.95
10.86
9.42
8.43
9.83
12.82
11.04
13.82
28.99
11.04
10.99
46
18.97
FCF margin%
28.88
30.35
31.65
29.10
30.53
32.61
32.51
30.72
29.39
30.04
19.02
30.72
30.44
66
0.251
FCF / Net incomex
1.190
1.385
1.602
1.545
1.610
1.837
2.114
2.076
2.425
2.560
1.544
2.114
1.723
91
29.33
ROIC%
15.98
17.57
20.16
22.01
19.47
22.13
22.39
24.90
26.22
25.24
14.34
24.90
22.07
10
8.58
Return on equity%
16.36
18.89
20.48
22.30
21.74
21.82
22.61
20.85
20.87
18.97
6.86
20.87
20.86
63
4.72
Return on assets%
23.37
22.40
21.52
19.68
21.94
24.18
22.73
22.81
24.00
26.90
6.23
24.00
22.77
72
1.25
EPS¥
1.36
1.34
1.30
1.30
1.43
1.39
1.52
1.67
1.78
1.98
1.38
6.70%
3.45%
—
5.88
EPS growth%
5.62
3.35
1.37
1.53
1.73
1.82
3.28
4.24
2.98
4.16
14.58
3.28
3.13
65
3.27
Bookvalue per sh¥
2.26
2.45
2.75
2.68
2.76
3.04
3.55
4.23
4.52
4.69
3.53
11.15%
9.37%
—
3.76
FCF per share¥
2.61
2.67
2.88
3.04
3.05
3.24
3.55
3.63
3.49
3.47
1.74
2.64%
2.33%
—
0.61
Dividend per sh¥
3.90
4.41
4.44
5.10
5.53
5.07
4.75
4.42
4.63
4.27
3.66
(5.04%)
0.42%
—
24.97
Div yield (avg)%
19.32
19.38
20.04
19.07
21.74
23.18
24.48
22.84
24.74
23.06
12.12
23.18
22.29
26
18.45
Payout ratio%
25.88
23.86
23.26
25.18
23.90
26.01
25.08
23.64
24.80
24.97
16.11
24.97
24.88
52
5.471
Shares (diluted)B
8.206
9.566
10.60
11.54
12.96
12.97
13.67
13.32
14.62
15.19
5.621
3.23%
5.59%
68
27.42
Buyback yield%
26.85
26.61
23.68
21.08
22.73
21.40
24.18
26.37
25.03
24.32
23.08
24.32
24.25
20
0.526
D/E ratiox
0.583
0.537
0.557
0.540
0.545
0.564
0.559
0.572
0.515
0.544
0.906
0.559
0.551
94
23.46
Enterprise value¥B
52.76
53.95
53.03
52.36
56.38
57.96
51.95
54.50
60.25
65.60
42.92
3.07%
2.78%
20
14.83
LT debt¥B
24.18
23.88
25.90
23.32
25.17
26.78
24.70
23.58
23.97
25.16
2.756
(0.01%)
0.55%
21
Revenue
¥33.38B
7.76%
1.00×
Cost of revenue
¥20.09B
7.67%
0.99×
Operating expenses
¥5.932B
7.97%
1.02×
Property and equipment
16.46%
Spread over hurdle
53.19%