8.240
Revenue¥B
9.427
9.562
10.03
10.25
10.63
11.20
11.62
12.18
12.71
13.00
9.048
4.10%
3.76%
58
11.21
Revenue growth%
23.29
26.15
27.55
29.10
27.18
25.58
23.21
22.63
22.62
23.71
24.47
23.21
24.64
68
8.93
Gross margin%
1.95
3.78
3.68
3.02
5.04
2.68
5.06
7.55
9.98
11.30
21.50
7.55
4.41
31
5.88
Operating margin%
20.03
17.62
19.86
21.76
21.22
18.29
18.63
20.38
19.16
20.08
14.32
19.16
19.94
38
4.82
Net margin%
14.94
15.91
15.22
17.17
16.90
17.10
15.90
14.52
17.42
17.79
12.07
17.10
16.41
50
37.01
P/E ratio (avg)x
12.88
14.60
14.64
16.95
17.19
16.68
17.89
17.35
17.88
18.27
14.07
17.88
17.07
29
27.09
EV/EBITx
36.89
36.38
34.47
31.17
27.70
29.10
28.60
27.40
29.90
33.26
35.28
29.10
30.53
73
23.82
FCF yield (avg)%
4.27
1.45
2.35
2.92
5.82
4.37
5.60
7.69
9.91
7.94
28.10
7.69
4.99
86
28.79
FCF margin%
16.62
19.57
16.92
15.78
13.10
15.01
13.32
15.72
14.48
16.29
7.23
15.01
15.75
94
0.426
FCF / Net incomex
1.499
1.356
1.430
1.462
1.370
1.314
1.247
1.386
1.285
1.297
1.685
1.297
1.363
46
25.04
ROIC%
3.06
3.02
2.96
1.51
0.40
0.40
0.40
2.40
2.66
3.40
26.81
2.40
2.53
37
11.58
Return on equity%
24.99
25.62
26.95
26.57
26.51
25.17
25.39
25.27
25.25
26.03
21.31
25.27
25.51
87
24.85
Return on assets%
14.22
12.86
15.85
13.94
11.29
12.38
14.72
13.46
14.82
12.57
5.86
13.46
13.70
17
0.49
EPS¥
1.28
1.35
1.36
1.45
1.53
1.62
1.51
1.49
1.62
1.58
0.52
0.70%
2.75%
—
25.17
EPS growth%
7.71
10.48
10.78
8.89
10.40
10.20
12.58
13.25
15.79
18.12
6.37
13.25
10.63
9
0.41
Bookvalue per sh¥
0.54
0.61
0.57
0.58
0.58
0.60
0.54
0.50
0.56
0.55
1.06
(1.20%)
(1.14%)
—
1.05
FCF per share¥
1.27
1.21
1.24
1.27
1.29
1.45
1.34
1.42
1.61
1.85
1.09
7.53%
3.09%
—
1.62
Dividend per sh¥
1.78
1.77
1.95
1.83
1.99
1.96
1.90
2.14
2.23
2.57
1.72
5.28%
5.15%
—
21.95
Div yield (avg)%
5.44
3.14
3.43
6.02
3.93
1.70
0.40
0.40
1.97
0.40
19.29
0.40
2.56
87
20.98
Payout ratio%
21.13
21.31
21.47
22.98
22.05
23.74
24.46
25.66
28.07
29.07
21.17
25.66
23.36
36
3.500
Shares (diluted)B
4.811
4.720
4.761
4.516
4.770
5.569
5.724
6.510
6.788
7.151
3.648
8.44%
5.01%
63
19.72
Buyback yield%
32.85
30.29
30.94
29.32
31.69
32.77
33.05
33.53
34.88
36.91
29.93
33.53
32.81
69
1.643
D/E ratiox
0.629
0.631
0.657
0.673
0.723
0.747
0.643
0.635
0.596
0.615
1.125
0.635
0.639
27
8.591
Enterprise value¥B
13.81
15.78
18.45
20.43
22.73
24.45
24.04
28.44
28.39
29.97
4.094
5.68%
7.92%
82
7.480
LT debt¥B
10.24
9.510
8.075
7.186
6.196
6.106
5.146
5.531
5.146
4.714
2.456
(5.32%)
(8.42%)
65
Revenue
¥13.00B
3.76%
1.00×
Cost of revenue
¥7.208B
4.08%
1.03×
Operating expenses
¥2.811B
3.13%
0.94×
Property and equipment
14.49%
Spread over hurdle
47.41%