10.86
Revenue¥B
22.06
21.92
22.46
22.70
22.79
22.71
22.56
22.05
22.35
22.32
11.20
(0.42%)
0.03%
90
3.88
Revenue growth%
6.78
6.49
9.31
8.83
6.40
4.94
2.08
4.58
7.30
9.43
23.50
4.94
6.64
63
10.66
Gross margin%
15.06
16.28
13.50
15.48
16.56
16.62
14.89
12.80
13.70
12.17
20.48
13.70
14.98
59
3.58
Operating margin%
6.44
8.25
5.66
7.23
4.35
2.84
2.13
3.00
0.40
1.89
22.73
2.13
3.68
14
7.99
Net margin%
15.89
13.69
11.55
11.00
13.44
14.94
17.91
15.68
16.65
15.07
15.04
15.68
15.00
73
32.62
P/E ratio (avg)x
51.67
60.78
60.98
59.00
62.68
71.27
82.15
80.04
85.39
87.26
36.89
82.15
66.98
52
36.97
EV/EBITx
15.60
16.12
17.78
16.87
19.23
19.81
20.39
21.86
22.69
22.73
20.09
21.86
19.52
35
12.33
FCF yield (avg)%
6.30
5.04
7.78
8.13
8.84
6.77
6.15
8.90
11.60
11.28
6.39
8.90
7.96
34
16.40
FCF margin%
10.21
10.35
9.84
11.29
11.41
10.44
7.78
6.86
4.12
4.49
14.88
6.86
10.02
76
0.352
FCF / Net incomex
1.070
1.078
1.061
0.967
0.895
0.804
0.851
0.803
0.826
0.746
0.206
0.804
0.873
36
17.36
ROIC%
5.88
4.48
5.16
7.31
8.54
11.03
12.47
10.13
12.51
10.35
21.78
11.03
9.33
5
19.39
Return on equity%
24.11
25.81
26.65
24.83
25.01
26.40
23.79
25.46
24.26
21.39
10.03
24.26
24.92
75
6.08
Return on assets%
35.96
34.16
36.04
34.21
34.11
33.45
36.22
34.11
35.42
36.53
5.45
35.42
34.81
55
1.09
EPS¥
1.74
1.97
2.36
2.51
2.76
3.23
3.81
4.02
3.97
4.55
1.16
10.54%
11.31%
—
3.49
EPS growth%
1.02
3.45
6.20
4.35
1.45
1.01
1.21
0.40
0.40
0.40
12.08
0.40
1.11
43
1.21
Bookvalue per sh¥
1.91
2.01
2.17
2.19
2.25
2.52
2.74
3.01
3.14
3.27
1.10
7.75%
6.44%
—
0.26
FCF per share¥
0.50
0.55
0.54
0.51
0.53
0.57
0.53
0.50
0.56
0.54
0.23
0.50%
0.30%
—
0.78
Dividend per sh¥
1.97
2.06
2.47
2.99
3.62
4.28
5.19
5.21
5.26
5.71
0.23
9.56%
11.68%
—
12.70
Div yield (avg)%
14.62
11.78
10.43
10.83
10.28
11.86
10.37
9.70
8.71
6.28
20.03
9.70
10.40
72
7.73
Payout ratio%
19.18
18.70
20.58
21.09
18.78
20.55
23.48
24.52
23.87
26.10
16.94
23.87
20.83
24
10.30
Shares (diluted)B
10.26
11.00
11.79
11.17
12.40
13.67
15.02
14.04
12.95
14.24
10.02
2.81%
4.11%
61
27.29
Buyback yield%
7.94
9.36
12.27
9.33
8.11
10.33
9.03
8.51
9.98
9.84
5.73
9.84
9.34
42
1.204
D/E ratiox
0.357
0.382
0.384
0.400
0.443
0.469
0.432
0.479
0.538
0.495
0.575
0.479
0.438
94
6.244
Enterprise value¥B
7.333
6.614
6.638
5.836
5.289
4.827
4.860
4.288
4.133
4.463
8.234
(3.34%)
(5.99%)
22
12.91
LT debt¥B
23.86
24.55
27.65
26.53
29.46
32.67
31.98
35.24
39.77
44.13
6.541
8.42%
6.16%
61
Revenue
¥22.32B
0.03%
1.00×
Cost of revenue
¥15.27B
(0.05%)
0.99×
Operating expenses
¥3.140B
(0.15%)
0.98×
Property and equipment
15.25%
Spread over hurdle
12.44%