0.077
Revenue¥B
1.477
1.463
1.485
1.465
1.463
1.496
1.516
1.537
1.533
1.575
0.082
1.47%
0.58%
43
22.28
Revenue growth%
7.54
5.40
6.69
5.34
6.46
6.64
6.94
5.63
3.70
6.58
13.00
6.58
6.52
54
4.72
Gross margin%
25.11
27.22
28.05
25.12
25.15
24.80
22.10
19.21
16.30
17.50
16.87
19.21
24.96
68
24.28
Operating margin%
8.75
7.69
6.01
6.71
7.78
6.98
9.07
9.13
9.60
12.08
26.98
9.13
8.27
34
21.21
Net margin%
15.17
14.77
12.91
10.93
13.55
14.95
14.45
12.24
11.91
10.26
8.55
12.24
13.23
38
7.449
P/E ratio (avg)x
19.87
19.03
19.34
20.38
21.32
24.28
22.92
21.59
21.50
21.74
19.81
21.74
21.41
63
27.88
EV/EBITx
22.55
26.89
29.18
29.44
34.96
39.52
38.71
44.80
51.34
51.58
28.36
44.80
36.83
64
9.43
FCF yield (avg)%
27.18
25.08
24.79
22.69
20.35
18.35
15.41
15.79
13.89
12.91
11.62
15.41
19.35
82
21.49
FCF margin%
0.40
2.73
2.93
0.40
1.56
3.84
4.82
7.56
7.92
5.46
25.24
5.46
3.39
84
0.702
FCF / Net incomex
0.458
0.512
0.551
0.574
0.645
0.643
0.613
0.575
0.593
0.616
1.172
0.613
0.584
84
11.04
ROIC%
25.85
24.84
24.06
26.95
24.02
22.56
25.56
24.67
26.73
26.90
9.02
25.56
25.20
86
10.94
Return on equity%
21.39
21.96
20.59
21.25
20.29
23.22
23.65
26.11
27.94
27.07
3.57
26.11
22.59
82
23.63
Return on assets%
5.99
8.55
7.74
8.13
8.40
11.35
9.87
9.87
11.23
11.64
23.52
11.23
9.21
55
41.59
EPS¥
30.28
29.88
33.31
38.78
43.39
50.42
50.55
57.97
62.63
73.72
45.00
11.18%
10.15%
—
20.11
EPS growth%
28.48
25.81
25.23
27.28
25.75
22.75
23.53
25.98
27.50
25.89
5.75
25.89
25.85
60
77.40
Bookvalue per sh¥
21.02
20.04
20.22
18.42
18.99
18.72
16.33
14.51
12.55
12.41
17.61
(8.15%)
(5.34%)
—
52.82
FCF per share¥
29.18
28.46
25.16
22.94
21.27
20.45
18.03
18.73
18.80
20.42
19.46
(0.81%)
(3.09%)
—
89.21
Dividend per sh¥
26.01
24.91
26.98
28.49
33.74
38.03
43.82
49.27
49.43
50.70
47.31
8.48%
7.46%
—
28.60
Div yield (avg)%
22.24
22.58
25.45
23.84
24.39
24.09
21.20
20.81
21.06
20.54
8.24
21.06
22.41
74
19.24
Payout ratio%
26.57
26.21
25.10
27.94
28.04
28.56
29.31
26.48
25.86
23.54
29.00
26.48
26.52
94
4.308
Shares (diluted)M
5.021
5.716
5.162
4.807
4.901
5.071
5.196
5.005
5.660
6.108
4.406
4.50%
3.23%
61
22.58
Buyback yield%
24.34
23.28
25.27
25.66
23.46
20.64
21.99
21.73
21.02
19.98
7.87
21.02
22.63
48
0.243
D/E ratiox
2.124
2.177
2.206
2.545
2.810
3.034
3.173
3.285
3.420
3.249
1.202
3.249
2.922
19
1.576
Enterprise value¥B
0.973
1.029
1.042
1.038
0.985
0.987
0.888
0.906
0.865
0.881
0.375
(2.21%)
(2.30%)
26
0.248
LT debt¥B
0.536
0.488
0.492
0.456
0.408
0.367
0.355
0.345
0.312
0.350
1.164
(3.03%)
(3.71%)
63
Revenue
¥1.575B
0.58%
1.00×
Cost of revenue
¥960.7M
1.01%
1.04×
Operating expenses
¥234.2M
(0.61%)
0.89×
Property and equipment
15.09%
Spread over hurdle
(1.64%)