1.592
Revenue¥B
1.316
1.402
1.450
1.504
1.582
1.670
1.792
1.886
1.948
2.052
1.670
5.34%
4.87%
45
28.07
Revenue growth%
10.75
11.31
13.13
10.57
12.45
14.15
14.95
12.23
12.79
11.75
16.45
12.79
12.34
33
8.57
Gross margin%
8.03
7.54
10.04
11.32
11.87
14.83
16.44
19.40
17.27
15.24
12.53
16.44
13.35
95
2.37
Operating margin%
4.09
3.72
4.47
1.56
1.76
0.70
0.40
2.45
1.42
4.38
9.05
1.42
2.10
18
27.47
Net margin%
21.00
22.85
24.91
22.89
23.41
22.17
24.22
23.08
20.99
22.99
21.56
22.99
22.94
16
26.28
P/E ratio (avg)x
52.08
51.87
57.52
62.36
74.73
73.90
86.13
101.5
103.5
101.9
13.72
101.5
74.32
69
23.99
EV/EBITx
27.58
30.08
33.49
32.66
35.61
35.84
38.85
38.05
35.40
36.23
31.93
36.23
35.50
80
29.80
FCF yield (avg)%
24.34
27.27
24.62
24.29
21.50
18.59
18.36
18.17
17.06
19.09
26.70
18.36
20.30
78
8.42
FCF margin%
25.14
25.11
26.82
28.22
26.95
29.37
28.71
27.19
28.27
26.40
12.91
28.27
27.07
6
0.930
FCF / Net incomex
1.083
0.977
0.961
0.856
0.789
0.766
0.803
0.815
0.822
0.908
0.943
0.815
0.839
82
19.22
ROIC%
14.22
12.93
10.12
12.89
11.74
12.17
10.38
10.56
8.51
6.62
29.79
10.38
11.15
76
3.48
Return on equity%
21.36
20.61
22.22
21.13
21.74
23.24
21.88
24.83
24.20
25.14
15.53
24.20
22.05
64
15.85
Return on assets%
17.89
17.13
14.68
14.21
11.68
14.09
11.85
12.75
15.04
13.23
18.35
13.23
14.15
58
2.59
EPS¥
3.89
4.03
4.28
4.28
4.69
5.33
5.44
6.44
6.58
7.36
2.86
9.43%
6.84%
—
5.78
EPS growth%
21.53
24.23
23.30
22.14
21.08
19.42
18.88
16.56
15.93
14.19
11.42
16.56
20.25
54
1.56
Bookvalue per sh¥
2.00
1.71
1.79
1.63
1.58
1.53
1.57
1.59
1.64
1.40
1.11
(2.39%)
(4.93%)
—
2.41
FCF per share¥
1.13
1.24
1.38
1.40
1.48
1.56
1.62
1.70
1.77
1.63
3.29
2.03%
4.88%
—
2.58
Dividend per sh¥
0.96
1.06
1.10
1.24
1.47
1.72
1.70
1.81
1.91
2.18
1.84
8.18%
9.76%
—
19.38
Div yield (avg)%
8.22
6.73
9.26
8.54
5.62
6.24
8.04
5.62
4.51
6.56
25.62
6.24
6.65
65
27.32
Payout ratio%
0.40
0.40
0.40
0.40
0.97
2.42
1.91
4.61
6.30
3.48
27.34
3.48
1.44
63
163.3
Shares (diluted)M
233.9
234.3
232.1
245.1
287.1
292.4
297.2
291.0
298.8
301.7
160.6
0.99%
4.05%
79
13.67
Buyback yield%
31.61
30.92
31.63
30.25
32.29
32.33
30.00
31.44
34.10
36.57
22.45
32.33
31.62
61
1.230
D/E ratiox
0.450
0.481
0.493
0.502
0.574
0.658
0.658
0.656
0.642
0.713
0.147
0.658
0.608
93
1.364
Enterprise value¥B
0.179
0.183
0.176
0.181
0.186
0.179
0.193
0.188
0.164
0.160
2.432
(2.90%)
(2.11%)
85
0.895
LT debt¥B
2.150
2.300
2.394
2.325
2.678
2.714
2.948
2.876
3.339
3.897
2.181
7.79%
8.04%
69
Revenue
¥2.052B
4.87%
1.00×
Cost of revenue
¥1.369B
4.80%
0.99×
Operating expenses
¥411.0M
5.05%
1.02×
Goodwill & intangibles
14.67%
Property and equipment
14.45%
Spread over hurdle
(3.68%)