11.99
Revenue¥B
13.18
13.42
13.27
13.61
13.80
13.72
14.12
14.58
14.41
14.95
12.23
1.62%
1.36%
35
28.11
Revenue growth%
14.88
15.51
13.15
10.98
8.91
9.59
9.01
10.81
11.00
9.84
2.56
9.84
10.89
18
18.89
Gross margin%
30.12
27.85
25.17
27.99
26.73
24.90
23.29
24.68
24.96
23.54
8.18
24.68
25.06
41
23.47
Operating margin%
26.11
28.91
27.42
27.76
29.88
26.96
24.05
24.68
24.91
25.13
17.31
24.91
26.54
37
28.18
Net margin%
2.90
0.55
0.40
0.40
2.72
4.81
6.02
7.30
7.57
5.31
19.97
6.02
3.85
64
10.47
P/E ratio (avg)x
41.27
42.22
42.75
45.23
44.29
51.14
53.61
62.15
67.50
67.63
13.27
62.15
48.18
91
16.78
EV/EBITx
47.10
44.85
51.81
58.17
67.95
69.40
77.77
89.69
103.3
96.85
19.89
89.69
68.68
66
22.15
FCF yield (avg)%
20.53
23.13
21.35
22.99
25.56
25.89
24.25
24.19
21.43
23.34
4.22
24.19
23.23
53
24.48
FCF margin%
28.96
27.57
29.01
27.18
28.21
26.22
28.20
25.46
25.27
27.14
17.22
26.22
27.38
50
0.500
FCF / Net incomex
0.303
0.326
0.322
0.336
0.377
0.415
0.429
0.480
0.568
0.560
0.156
0.480
0.396
17
13.05
ROIC%
9.89
11.62
13.27
14.37
14.60
16.38
14.08
14.58
11.89
9.04
18.02
14.08
13.68
32
23.41
Return on equity%
25.03
22.52
22.65
24.66
22.67
24.97
25.05
22.16
24.36
27.23
15.73
24.97
24.51
70
2.57
Return on assets%
8.87
9.24
11.93
9.37
6.89
6.78
8.13
7.08
9.70
12.46
13.53
8.13
9.06
38
1.69
EPS¥
3.84
3.37
3.30
3.59
3.16
3.07
3.26
2.93
2.91
2.81
1.73
(2.32%)
(3.36%)
—
3.00
EPS growth%
13.53
15.98
15.07
13.83
14.58
13.15
11.43
11.05
13.97
15.40
19.47
13.15
13.90
7
1.29
Bookvalue per sh¥
3.54
3.47
3.47
3.45
3.06
2.62
2.33
2.29
2.28
2.05
5.93
(7.74%)
(5.01%)
—
5.42
FCF per share¥
4.76
4.84
5.31
6.02
6.52
6.38
6.90
7.91
8.40
8.25
1.84
4.83%
6.79%
—
0.87
Dividend per sh¥
8.23
9.51
9.87
11.33
12.18
14.67
16.42
19.43
19.62
20.49
6.05
10.96%
9.28%
—
15.08
Div yield (avg)%
22.06
20.53
18.61
20.00
21.65
19.33
20.77
19.83
19.25
18.79
4.53
19.33
19.92
44
21.08
Payout ratio%
25.79
26.26
25.10
28.05
26.13
23.48
23.26
25.31
26.04
23.29
17.71
23.48
25.55
9
2.858
Shares (diluted)B
2.364
2.226
2.061
1.922
2.021
1.966
2.014
1.975
2.137
2.287
2.825
2.50%
0.04%
43
29.40
Buyback yield%
5.59
2.77
2.87
0.40
0.40
0.40
0.40
0.74
0.40
1.43
23.66
0.40
0.57
30
0.461
D/E ratiox
1.819
1.735
1.528
1.603
1.637
1.504
1.595
1.656
1.708
1.506
0.374
1.595
1.620
64
14.34
Enterprise value¥B
12.51
13.04
13.16
14.46
15.94
15.28
16.93
16.53
16.51
19.34
4.362
3.94%
5.27%
75
11.00
LT debt¥B
14.93
15.61
15.42
15.67
16.62
18.26
16.52
17.51
18.97
20.37
6.463
4.15%
2.48%
56
Revenue
¥14.95B
1.36%
1.00×
Cost of revenue
¥10.46B
1.36%
1.00×
Operating expenses
¥2.671B
0.85%
0.95×
Property and equipment
16.19%
Spread over hurdle
(4.99%)