9.036
Revenue¥B
12.03
12.82
13.58
14.50
15.58
17.20
18.77
20.63
22.67
24.34
9.800
9.33%
8.24%
15
24.72
Revenue growth%
7.20
9.80
9.01
6.85
9.69
8.63
9.08
10.74
10.59
12.00
22.58
10.59
9.38
94
17.81
Gross margin%
7.33
8.27
8.12
9.16
6.52
4.84
2.85
4.15
6.39
6.35
15.47
4.84
6.45
71
13.51
Operating margin%
16.99
15.94
14.75
16.06
18.97
18.60
20.42
20.60
23.08
24.86
15.30
20.60
18.79
39
16.21
Net margin%
13.37
12.69
12.32
14.90
14.16
12.10
9.43
10.92
10.85
8.31
20.68
10.85
12.21
66
9.607
P/E ratio (avg)x
17.38
18.65
18.96
18.95
16.64
16.62
16.70
14.70
15.70
15.54
35.97
15.70
16.67
93
19.17
EV/EBITx
47.16
45.55
48.07
49.38
56.57
66.74
76.84
80.67
81.54
82.93
27.26
80.67
61.66
86
9.55
FCF yield (avg)%
0.40
0.40
2.58
2.56
1.72
2.38
0.40
0.40
0.87
1.99
23.13
0.87
1.29
7
14.96
FCF margin%
20.03
17.17
20.11
21.05
22.87
24.92
24.31
21.94
22.73
22.76
24.16
22.76
22.34
23
0.342
FCF / Net incomex
1.031
1.068
1.064
1.154
1.188
1.104
1.072
1.211
1.159
1.140
1.276
1.140
1.122
11
18.78
ROIC%
13.16
10.25
12.48
14.98
12.25
14.87
14.87
15.42
16.61
15.88
10.61
15.42
14.87
23
28.32
Return on equity%
19.04
19.97
21.33
22.69
22.50
24.09
24.25
22.92
21.04
19.26
25.81
22.92
21.92
24
18.68
Return on assets%
8.27
9.20
9.45
7.01
7.68
6.82
6.68
8.09
9.58
8.32
29.96
8.09
8.18
46
5,245
EPS¥
5,001
4,697
4,049
4,275
3,822
4,051
4,332
4,587
4,048
4,089
5,744
1.36%
(3.22%)
—
6.42
EPS growth%
20.77
18.31
20.34
17.49
17.10
15.34
13.69
15.13
16.62
16.74
23.70
15.34
16.92
66
7,694
Bookvalue per sh¥
1,070
974.07
1,040
1,116
1,001
901.73
827.03
824.99
874.10
793.69
4,130
(4.54%)
(2.50%)
—
5,555
FCF per share¥
8,916
8,622
10,271
11,177
11,756
12,568
13,875
15,552
18,644
19,336
3,474
10.46%
8.97%
—
8,315
Dividend per sh¥
6,189
5,869
5,219
4,574
4,205
3,701
3,871
3,876
4,070
3,568
5,660
(3.23%)
(6.73%)
—
29.67
Div yield (avg)%
22.50
20.27
20.54
21.04
20.08
20.47
18.32
17.98
18.52
19.07
12.07
18.52
20.18
81
3.20
Payout ratio%
23.41
25.25
26.17
23.49
21.41
23.75
23.51
23.73
20.88
21.05
2.20
23.51
23.50
66
0.873
Shares (diluted)M
1.170
1.165
1.170
1.166
1.268
1.263
1.190
1.165
1.227
1.416
0.847
2.23%
3.40%
48
15.53
Buyback yield%
11.54
12.82
13.69
14.41
14.89
15.37
13.18
13.63
13.71
16.01
6.12
13.71
13.70
61
1.320
D/E ratiox
0.491
0.516
0.507
0.508
0.499
0.458
0.429
0.393
0.391
0.377
1.261
0.393
0.474
22
16.08
Enterprise value¥B
2.958
2.838
3.217
3.088
3.165
3.554
3.463
3.318
3.425
3.422
6.951
1.57%
1.82%
22
10.92
LT debt¥B
14.10
15.92
18.17
20.40
20.32
22.38
23.61
24.12
25.72
25.35
4.572
4.52%
5.66%
28
Revenue
¥24.34B
8.24%
1.00×
Cost of revenue
¥10.81B
7.94%
0.97×
Operating expenses
¥5.331B
8.29%
1.00×
Property and equipment
15.88%
Spread over hurdle
26.89%