12.64
Revenue¥B
23.36
24.46
25.74
27.70
28.69
30.23
32.72
35.40
37.89
39.90
12.96
6.81%
5.93%
82
26.57
Revenue growth%
30.73
32.95
32.89
30.18
31.15
31.38
32.36
33.62
36.06
33.11
15.81
33.11
32.63
69
27.46
Gross margin%
11.08
10.21
11.19
9.44
10.53
7.64
8.95
9.41
8.91
10.19
20.64
8.95
9.82
82
4.73
Operating margin%
30.66
29.33
30.87
31.23
34.08
31.64
30.40
31.88
30.28
29.07
10.30
30.40
30.77
75
21.94
Net margin%
0.40
0.40
0.40
0.40
3.35
4.44
1.86
4.81
6.24
7.29
7.32
4.81
2.61
55
18.16
P/E ratio (avg)x
28.27
24.84
22.43
24.64
23.96
23.26
24.14
26.41
22.86
24.64
20.83
24.14
24.39
15
20.04
EV/EBITx
42.85
45.49
47.49
51.07
60.02
68.55
79.95
80.13
90.12
102.6
30.53
80.13
64.28
73
16.14
FCF yield (avg)%
8.57
9.48
11.65
13.35
12.24
12.86
11.55
11.75
12.55
11.23
14.53
11.75
11.70
91
5.40
FCF margin%
16.39
13.88
12.96
12.51
10.13
8.30
10.34
13.09
14.88
14.76
12.09
13.09
13.03
93
0.463
FCF / Net incomex
2.522
2.937
3.223
3.298
3.284
3.339
3.369
3.443
3.431
3.944
0.437
3.431
3.318
77
13.12
ROIC%
1.06
1.56
2.20
1.36
1.40
0.80
3.00
0.40
0.40
0.40
3.52
0.40
1.21
54
7.29
Return on equity%
6.04
8.45
9.35
12.26
13.79
11.45
11.48
12.80
14.63
17.36
15.81
12.80
11.87
39
11.32
Return on assets%
25.57
24.34
22.67
23.16
24.12
25.70
24.15
26.96
26.45
27.70
24.00
26.45
24.95
54
2.57
EPS¥
0.84
0.91
1.05
1.02
1.15
1.27
1.38
1.31
1.43
1.63
2.82
7.24%
7.93%
—
25.15
EPS growth%
25.97
26.91
24.05
22.11
22.42
23.92
22.95
24.40
26.68
26.32
14.61
24.40
24.23
10
1.90
Bookvalue per sh¥
1.54
1.43
1.28
1.33
1.45
1.32
1.27
1.08
1.00
0.90
2.59
(9.04%)
(6.16%)
—
1.19
FCF per share¥
0.66
0.65
0.69
0.63
0.58
0.66
0.65
0.65
0.72
0.71
1.07
3.97%
(0.26%)
—
1.29
Dividend per sh¥
1.84
1.70
1.62
1.49
1.51
1.50
1.37
1.18
1.22
1.30
1.83
(2.89%)
(3.63%)
—
14.30
Div yield (avg)%
11.38
10.69
9.64
12.15
12.47
11.95
12.82
10.78
8.01
5.94
20.34
10.78
11.08
87
14.49
Payout ratio%
17.84
20.34
21.60
20.26
23.07
25.94
27.52
27.98
27.60
29.80
22.27
27.60
24.51
12
5.162
Shares (diluted)B
3.854
4.049
3.618
3.234
3.092
2.661
2.798
2.668
2.434
2.613
5.005
(3.31%)
(4.68%)
71
17.94
Buyback yield%
7.13
4.48
2.96
3.30
3.01
0.40
0.40
2.59
0.99
0.40
24.63
0.40
2.78
44
0.124
D/E ratiox
1.329
1.479
1.577
1.554
1.707
1.632
1.702
1.574
1.665
1.871
0.593
1.665
1.605
21
16.24
Enterprise value¥B
32.08
29.85
29.70
27.23
27.79
26.12
24.22
22.05
20.81
21.88
44.91
(4.67%)
(4.15%)
78
40.81
LT debt¥B
14.62
15.92
17.83
17.87
18.50
20.66
18.75
18.06
18.06
19.35
4.834
0.90%
3.53%
93
Revenue
¥39.90B
5.93%
1.00×
Cost of revenue
¥27.12B
5.81%
0.99×
Operating expenses
¥8.672B
5.92%
1.00×
Goodwill & intangibles
17.24%
Property and equipment
15.00%
Spread over hurdle
(6.67%)