3.422
Revenue¥B
12.60
12.83
13.37
14.04
14.58
14.84
15.72
16.29
16.99
17.41
3.757
3.61%
3.78%
10
26.73
Revenue growth%
16.98
16.12
15.32
15.53
18.01
15.67
14.19
12.36
10.29
9.63
10.43
12.36
15.43
36
23.88
Gross margin%
19.31
18.05
18.41
19.75
21.51
23.17
24.37
22.58
22.70
25.68
3.15
23.17
22.05
89
3.83
Operating margin%
7.59
4.87
3.40
2.64
3.27
4.44
3.57
5.53
4.35
2.47
11.48
4.35
3.96
94
10.13
Net margin%
10.27
11.03
13.96
15.83
16.03
14.92
16.54
18.06
15.12
14.59
2.80
15.12
15.02
77
7.904
P/E ratio (avg)x
27.44
28.87
30.96
35.78
34.05
35.20
38.84
40.12
45.11
45.34
15.21
40.12
35.49
49
23.67
EV/EBITx
9.713
9.959
9.375
8.965
8.435
8.438
9.106
9.807
10.52
11.25
17.42
9.807
9.544
57
8.83
FCF yield (avg)%
4.23
2.63
2.96
1.64
0.68
0.68
0.49
0.40
1.43
0.78
12.01
0.68
1.10
35
29.04
FCF margin%
9.91
7.11
5.33
7.71
8.64
9.18
9.50
8.99
9.55
12.24
15.63
9.50
9.09
17
0.980
FCF / Net incomex
0.941
0.858
0.780
0.823
0.773
0.825
0.842
0.835
0.788
0.810
1.754
0.825
0.824
95
29.55
ROIC%
25.83
27.51
30.39
28.58
26.28
26.16
24.42
23.45
23.33
23.44
2.81
23.45
26.00
59
10.61
Return on equity%
15.50
12.73
12.35
9.47
11.45
10.93
8.35
10.80
10.85
11.29
25.53
10.85
11.11
10
6.96
Return on assets%
7.83
7.87
6.33
7.31
5.68
6.25
3.48
4.02
4.81
2.49
17.32
4.02
5.97
26
16.77
EPS¥
17.45
17.57
18.17
17.24
18.78
16.95
15.52
15.22
15.16
12.97
17.40
(7.14%)
(2.60%)
—
19.34
EPS growth%
19.14
17.06
15.35
16.24
17.88
15.33
17.95
16.10
15.78
17.63
6.50
16.10
16.65
39
18.12
Bookvalue per sh¥
19.37
21.33
20.67
23.04
24.99
23.86
25.84
28.70
30.57
33.18
16.01
5.83%
6.51%
—
12.86
FCF per share¥
14.72
16.84
15.60
15.99
17.15
17.48
19.56
21.95
21.04
22.80
6.30
5.86%
5.89%
—
27.06
Dividend per sh¥
42.04
42.18
47.68
50.19
56.46
65.44
62.36
64.36
73.83
84.91
20.73
8.50%
9.04%
—
28.16
Div yield (avg)%
19.68
17.62
20.30
21.56
18.70
15.93
18.67
19.18
20.24
22.67
22.79
19.18
19.43
68
3.03
Payout ratio%
9.00
9.45
10.31
7.91
10.54
9.94
8.55
7.67
5.04
2.17
24.37
7.67
8.78
94
279.6
Shares (diluted)M
465.4
539.9
521.0
581.1
637.6
666.3
665.2
732.5
746.8
707.7
291.9
2.11%
5.46%
9
15.17
Buyback yield%
0.76
0.40
2.39
0.40
0.66
2.40
4.93
7.20
8.52
7.67
13.67
7.20
2.39
33
0.763
D/E ratiox
1.229
1.169
1.140
1.158
1.171
1.177
1.216
1.068
1.008
0.919
1.759
1.068
1.163
19
14.98
Enterprise value¥B
21.66
24.24
28.82
34.23
37.71
42.85
45.84
52.56
57.76
61.89
13.29
10.41%
12.69%
44
16.69
LT debt¥B
13.54
14.30
14.95
14.82
15.26
15.00
16.86
16.64
15.77
16.59
15.63
1.68%
3.62%
15
Revenue
¥17.41B
3.78%
1.00×
Cost of revenue
¥10.77B
4.08%
1.03×
Operating expenses
¥4.017B
3.61%
0.98×
Property and equipment
19.25%
Spread over hurdle
(5.52%)