22.51
Revenue¥B
20.80
21.18
21.92
22.46
22.70
23.03
23.04
23.72
24.25
24.18
25.13
1.26%
1.47%
46
28.13
Revenue growth%
8.34
10.98
8.13
6.11
5.46
2.94
0.42
0.40
1.65
3.66
16.07
1.65
4.56
11
24.91
Gross margin%
7.61
5.50
3.70
3.89
2.88
4.91
5.46
6.27
3.37
1.94
16.90
4.91
4.40
8
15.57
Operating margin%
20.66
21.79
19.48
17.82
20.17
23.14
25.54
26.46
29.46
27.70
14.48
26.46
22.47
37
22.44
Net margin%
16.09
14.10
13.70
12.76
15.16
12.71
9.78
9.80
7.29
5.01
20.47
9.78
12.74
22
24.20
P/E ratio (avg)x
60.33
72.14
70.94
68.18
65.90
76.09
78.81
82.71
80.49
81.13
10.04
80.49
74.11
74
12.55
EV/EBITx
43.65
50.67
56.44
54.56
61.60
64.04
63.51
71.93
80.29
80.86
20.90
71.93
62.56
37
29.95
FCF yield (avg)%
20.38
22.62
23.70
23.29
23.22
25.03
27.02
24.28
23.83
25.83
21.28
25.03
23.77
25
16.53
FCF margin%
3.57
3.82
2.58
2.15
0.40
0.40
2.95
0.44
0.40
0.40
2.05
0.40
1.30
27
0.113
FCF / Net incomex
2.056
1.958
1.960
1.998
1.902
1.837
1.809
2.018
1.913
2.053
0.170
1.913
1.959
12
13.17
ROIC%
24.83
23.61
20.85
20.44
19.69
20.85
23.44
25.84
23.98
22.40
20.85
23.44
22.92
26
18.31
Return on equity%
2.59
0.88
3.03
2.22
2.43
4.25
6.54
7.56
7.05
4.72
25.00
6.54
3.64
29
20.14
Return on assets%
11.32
8.72
8.25
8.74
8.87
7.82
6.10
7.13
9.62
7.23
27.57
7.23
8.48
74
2.05
EPS¥
4.47
4.95
4.81
4.95
4.83
4.72
4.83
4.51
4.12
4.05
2.17
(3.49%)
0.30%
—
21.86
EPS growth%
22.27
20.31
19.72
17.60
15.47
13.47
15.10
12.15
9.78
11.41
18.28
12.15
15.29
40
1.73
Bookvalue per sh¥
1.60
1.68
1.84
1.78
1.95
1.97
1.93
1.79
1.59
1.58
1.03
(4.17%)
(0.20%)
—
4.20
FCF per share¥
3.36
3.88
4.57
4.98
5.34
5.67
6.57
7.25
7.99
8.01
0.89
8.46%
9.05%
—
2.55
Dividend per sh¥
1.92
1.74
1.62
1.57
1.45
1.54
1.41
1.35
1.42
1.40
3.58
(0.60%)
(4.31%)
—
10.15
Div yield (avg)%
13.01
15.52
14.59
16.30
17.04
19.72
18.10
20.15
19.70
16.85
23.84
19.70
16.94
9
28.59
Payout ratio%
25.97
26.74
26.36
26.72
24.08
26.94
29.68
30.34
27.49
27.98
13.81
27.98
26.84
20
3.824
Shares (diluted)B
3.469
3.887
4.317
4.776
4.800
5.145
5.778
6.061
6.588
6.269
3.860
5.49%
4.90%
91
4.71
Buyback yield%
14.13
13.40
13.08
15.41
12.84
10.69
10.68
8.55
11.16
13.39
9.94
10.69
12.96
21
1.400
D/E ratiox
0.962
0.980
0.917
0.915
0.866
0.926
1.044
1.070
1.008
0.907
1.386
1.008
0.944
88
23.79
Enterprise value¥B
12.35
11.80
12.33
11.25
12.19
13.38
14.54
13.81
11.95
10.90
18.41
(2.21%)
(1.54%)
16
19.36
LT debt¥B
22.15
21.22
22.87
24.44
27.21
26.20
26.75
26.22
28.51
31.13
6.769
2.73%
3.23%
77
Revenue
¥24.18B
1.47%
1.00×
Cost of revenue
¥16.92B
1.47%
1.00×
Operating expenses
¥5.418B
1.72%
1.02×
Property and equipment
18.39%
Spread over hurdle
(4.12%)