0.269
Revenue¥B
0.946
1.000
1.041
1.086
1.140
1.191
1.222
1.247
1.314
1.357
0.294
3.56%
4.01%
21
16.72
Revenue growth%
19.91
19.67
20.58
20.93
23.85
26.13
28.24
28.02
26.55
26.08
28.32
26.55
24.96
75
19.94
Gross margin%
18.64
17.94
20.43
23.15
20.81
18.50
21.01
21.43
19.08
17.72
23.20
19.08
19.76
14
21.37
Operating margin%
24.07
22.97
23.46
24.54
23.65
25.89
28.30
28.92
31.81
30.31
8.41
28.92
25.21
53
24.81
Net margin%
6.35
6.39
6.07
3.98
3.39
6.02
3.26
1.59
4.46
1.97
11.45
3.26
4.22
80
10.34
P/E ratio (avg)x
15.97
14.72
15.40
17.13
15.81
15.56
15.81
13.90
13.22
11.72
25.57
13.90
15.48
63
33.66
EV/EBITx
18.42
19.33
17.61
18.20
16.25
18.23
16.59
15.55
15.22
16.90
12.27
16.59
17.26
74
5.05
FCF yield (avg)%
16.00
15.27
14.10
15.41
14.03
15.65
15.22
14.08
12.93
14.72
15.95
14.72
14.97
66
9.29
FCF margin%
5.21
6.67
9.33
11.83
9.43
10.52
7.54
5.80
7.23
7.84
6.87
7.54
7.69
24
0.756
FCF / Net incomex
0.360
0.373
0.391
0.437
0.442
0.454
0.440
0.460
0.496
0.507
1.724
0.460
0.441
15
17.44
ROIC%
0.40
0.40
2.17
4.84
4.76
5.13
4.61
4.80
4.60
2.57
22.66
4.61
4.60
26
13.77
Return on equity%
21.11
24.01
22.57
25.30
27.45
27.21
25.32
23.51
22.13
21.35
24.38
23.51
23.76
51
19.57
Return on assets%
2.05
2.75
2.01
0.40
1.67
3.09
4.80
3.07
5.92
4.74
23.00
4.74
2.91
80
1.39
EPS¥
1.64
1.52
1.33
1.20
1.11
1.03
1.09
1.16
1.21
1.30
1.51
3.26%
(3.63%)
—
24.70
EPS growth%
23.99
25.50
25.14
26.10
25.80
27.85
29.66
31.69
33.68
32.97
29.44
31.69
26.97
51
2.87
Bookvalue per sh¥
2.86
3.36
3.88
4.09
4.51
5.25
5.40
6.28
6.55
6.47
1.63
7.46%
9.37%
—
1.56
FCF per share¥
2.40
2.80
2.80
2.70
2.85
2.73
2.75
3.10
3.44
3.37
1.01
3.43%
5.07%
—
1.51
Dividend per sh¥
1.16
1.27
1.32
1.56
1.63
1.83
2.05
2.16
2.37
2.63
2.06
10.08%
8.22%
—
3.94
Div yield (avg)%
6.28
4.64
3.07
0.80
0.40
1.17
1.27
1.37
2.33
5.21
22.92
1.37
1.85
47
7.82
Payout ratio%
20.67
20.63
19.04
20.95
23.28
22.82
23.78
22.01
22.82
22.41
26.08
22.82
22.21
65
428.3
Shares (diluted)M
612.5
615.1
659.7
704.0
808.5
781.5
768.4
862.7
846.6
972.0
428.2
3.75%
6.12%
7
16.82
Buyback yield%
4.57
2.00
2.27
1.88
1.88
4.66
3.85
1.44
0.40
0.40
26.66
1.44
1.94
11
1.697
D/E ratiox
1.848
1.933
2.101
2.216
2.528
2.731
2.821
3.252
3.200
3.307
0.330
3.200
2.629
34
0.684
Enterprise value¥B
0.797
0.761
0.798
0.802
0.841
0.891
0.824
0.835
0.906
0.828
1.060
(0.32%)
1.22%
37
1.268
LT debt¥B
1.252
1.149
1.246
1.295
1.306
1.210
1.327
1.283
1.410
1.524
0.784
3.14%
1.91%
7
Revenue
¥1.357B
4.01%
1.00×
Cost of revenue
¥812.0M
3.88%
0.99×
Operating expenses
¥301.5M
3.79%
0.98×
Property and equipment
17.45%
Goodwill & intangibles
15.46%
Spread over hurdle
(0.95%)