9.082
Revenue¥B
18.81
19.13
19.92
20.42
21.15
21.49
22.57
22.74
23.47
23.71
9.339
2.31%
2.41%
57
25.94
Revenue growth%
17.15
16.15
18.85
21.03
18.64
16.34
17.38
16.13
14.97
16.07
10.70
16.13
16.74
47
24.67
Gross margin%
34.83
31.86
30.24
30.69
32.70
33.33
35.38
35.27
34.70
33.51
7.23
34.70
33.42
62
7.72
Operating margin%
16.76
14.00
15.58
15.42
17.18
16.20
14.59
13.27
14.86
12.26
11.98
14.59
15.14
94
27.03
Net margin%
23.61
26.10
26.48
25.99
25.56
25.42
25.90
25.31
22.61
22.45
2.84
25.31
25.49
19
14.17
P/E ratio (avg)x
28.02
32.15
35.32
37.38
39.45
45.17
44.65
48.77
50.61
49.55
26.27
48.77
42.05
87
9.027
EV/EBITx
11.99
13.38
14.64
16.39
17.93
16.84
17.59
19.81
21.14
22.20
24.44
19.81
17.22
83
27.88
FCF yield (avg)%
16.84
17.32
17.93
15.28
13.00
10.90
11.75
11.27
11.61
9.71
14.64
11.27
12.37
53
29.77
FCF margin%
1.42
0.40
0.57
0.40
0.40
0.40
1.73
0.40
0.40
2.21
25.59
0.40
0.40
9
0.735
FCF / Net incomex
1.153
1.081
0.981
0.883
0.965
1.034
1.100
0.959
0.916
0.832
0.913
0.959
0.973
38
6.55
ROIC%
21.89
20.05
20.48
22.45
21.78
24.24
21.31
22.55
25.11
25.68
13.19
24.24
22.17
55
10.58
Return on equity%
19.52
18.41
20.33
18.55
17.81
15.43
14.20
14.14
11.43
10.30
23.05
14.14
16.62
68
24.70
Return on assets%
13.54
16.43
18.47
19.84
21.40
22.75
25.57
24.15
21.98
23.13
19.62
23.13
21.69
12
12.66
EPS¥
15.51
17.22
19.34
20.72
23.76
26.10
25.56
24.01
23.12
23.40
13.59
(0.30%)
3.51%
—
22.59
EPS growth%
2.28
4.16
6.34
4.92
5.49
5.70
5.03
6.85
5.69
3.56
28.12
5.69
5.26
29
22.45
Bookvalue per sh¥
32.52
35.18
35.42
37.10
39.13
37.92
38.10
39.66
37.75
37.30
11.79
(0.95%)
2.92%
—
6.23
FCF per share¥
16.72
16.10
15.89
17.65
19.69
18.72
19.50
20.80
22.67
20.43
12.55
0.75%
1.94%
—
12.03
Dividend per sh¥
35.55
41.82
42.65
41.27
41.32
43.43
41.44
43.19
42.39
46.69
4.21
2.47%
3.66%
—
25.89
Div yield (avg)%
14.73
13.24
12.06
12.93
11.98
9.91
7.74
5.30
3.94
3.03
23.73
5.30
10.95
58
2.35
Payout ratio%
29.68
29.54
30.79
31.67
30.95
32.92
29.97
28.28
26.78
24.30
10.79
28.28
29.83
56
1.106
Shares (diluted)B
0.768
0.682
0.612
0.654
0.686
0.604
0.597
0.633
0.690
0.706
1.091
0.57%
(2.23%)
52
17.79
Buyback yield%
21.85
23.65
21.63
21.58
24.33
26.87
27.41
27.31
25.78
27.82
21.47
27.31
25.05
88
0.749
D/E ratiox
1.245
1.327
1.363
1.385
1.450
1.536
1.566
1.637
1.583
1.560
1.632
1.566
1.493
41
15.37
Enterprise value¥B
15.24
14.53
15.15
14.17
13.89
14.67
14.62
15.88
15.91
16.67
4.140
3.72%
1.78%
42
10.61
LT debt¥B
14.54
13.19
13.42
14.56
16.03
15.05
13.55
13.13
13.11
13.21
15.90
(3.79%)
(1.59%)
51
Revenue
¥23.71B
2.41%
1.00×
Cost of revenue
¥13.64B
2.53%
1.01×
Operating expenses
¥5.097B
2.37%
1.00×
Property and equipment
18.79%
Cash and investments
16.54%
Spread over hurdle
11.75%