0.784
Revenue¥B
0.917
0.975
1.018
1.071
1.163
1.228
1.293
1.389
1.449
1.562
0.863
6.07%
5.97%
38
6.53
Revenue growth%
2.43
2.87
1.12
0.72
1.22
0.40
0.51
0.92
1.58
0.40
27.86
0.51
1.02
27
24.98
Gross margin%
8.35
5.55
5.49
4.23
4.60
3.08
3.17
2.97
5.84
8.22
7.88
3.17
5.04
66
14.85
Operating margin%
32.65
31.89
34.34
32.69
31.16
32.70
31.84
31.24
33.46
35.34
5.02
32.70
32.67
31
4.87
Net margin%
25.49
26.97
26.69
24.61
23.54
25.74
25.93
27.18
29.38
31.02
14.26
27.18
26.31
64
11.68
P/E ratio (avg)x
14.89
17.49
20.83
24.29
28.16
29.82
28.68
30.42
34.87
40.85
29.84
30.42
28.42
51
33.24
EV/EBITx
32.92
34.24
33.30
33.25
30.20
32.72
35.25
35.42
40.33
37.70
17.42
35.42
33.77
61
21.06
FCF yield (avg)%
33.64
31.76
31.98
34.32
35.38
37.67
35.86
36.87
36.20
38.61
24.62
36.87
35.62
81
26.58
FCF margin%
15.58
16.21
17.26
14.93
16.37
14.50
13.66
15.11
13.13
15.18
16.72
14.50
15.14
61
0.176
FCF / Net incomex
1.364
1.295
1.340
1.337
1.157
1.025
1.085
1.140
1.210
1.115
0.511
1.115
1.184
58
25.21
ROIC%
24.97
24.68
27.65
28.46
27.31
27.02
25.27
23.83
21.33
21.50
12.99
23.83
25.12
70
21.93
Return on equity%
2.42
1.42
1.48
4.30
2.62
2.78
5.08
3.18
5.19
5.44
5.71
5.08
2.98
72
21.89
Return on assets%
23.45
24.45
22.28
22.72
25.02
26.53
24.07
22.71
25.12
25.76
21.00
25.12
24.26
60
7.73
EPS¥
7.80
8.15
8.64
8.01
7.33
6.64
6.36
6.75
7.32
7.05
8.18
(0.76%)
(1.79%)
—
29.90
EPS growth%
15.57
16.17
18.17
17.34
17.31
19.20
18.49
20.76
18.03
20.34
25.64
19.20
18.10
86
6.95
Bookvalue per sh¥
14.03
14.68
15.68
16.57
17.40
18.39
18.33
20.26
23.73
23.57
5.23
6.25%
6.88%
—
7.62
FCF per share¥
3.71
3.89
4.15
3.93
3.92
3.66
3.54
3.48
3.42
3.90
7.86
(0.10%)
0.75%
—
3.93
Dividend per sh¥
7.99
8.85
9.28
10.85
11.93
13.15
15.27
16.24
18.09
18.97
2.50
9.71%
10.43%
—
6.84
Div yield (avg)%
21.29
21.98
24.51
24.69
22.72
25.61
27.63
26.13
23.61
25.07
11.55
25.61
24.60
65
28.43
Payout ratio%
0.40
0.40
0.62
1.26
3.87
2.49
5.02
6.80
4.49
7.13
13.78
5.02
3.18
71
106.5
Shares (diluted)M
159.0
192.2
221.3
241.9
268.6
311.6
331.5
349.0
359.6
386.8
106.9
7.57%
9.54%
10
9.95
Buyback yield%
7.14
8.30
8.91
11.52
12.66
12.52
11.45
10.08
10.17
7.75
9.83
10.17
10.12
53
0.989
D/E ratiox
1.561
1.540
1.741
1.677
1.603
1.791
2.105
2.089
2.298
2.667
1.601
2.105
1.766
57
823.1
Enterprise value¥M
717.8
708.3
661.7
652.0
679.7
713.6
714.1
780.7
849.3
898.7
875.2
5.75%
2.89%
54
0.555
LT debt¥B
0.212
0.233
0.244
0.219
0.225
0.255
0.278
0.294
0.287
0.260
1.134
2.94%
1.67%
87
Revenue
¥1.562B
5.97%
1.00×
Cost of revenue
¥1.094B
6.04%
1.01×
Operating expenses
¥236.2M
6.50%
1.05×
Property and equipment
18.28%
Goodwill & intangibles
17.72%
Spread over hurdle
(1.12%)