22.24
Revenue¥B
22.12
23.28
24.15
25.51
26.99
28.04
29.39
31.07
32.67
34.04
23.12
4.75%
4.84%
81
4.21
Revenue growth%
30.29
32.48
30.73
33.24
33.79
34.48
33.98
31.15
33.38
32.08
3.59
33.38
32.86
19
18.28
Gross margin%
18.62
17.23
14.80
15.55
16.13
15.05
14.23
16.77
15.56
18.15
23.85
15.56
15.85
15
23.15
Operating margin%
28.95
30.93
33.14
34.13
32.14
29.39
27.78
26.33
25.07
22.44
29.56
26.33
29.17
69
14.79
Net margin%
21.77
23.76
23.36
21.25
19.66
18.44
19.02
19.57
20.89
21.59
9.89
19.57
21.07
95
32.36
P/E ratio (avg)x
9.817
9.733
10.28
11.13
11.61
12.03
11.76
12.92
12.93
13.34
32.85
12.92
11.69
42
13.74
EV/EBITx
50.47
48.02
44.54
48.99
48.47
49.43
49.28
49.04
56.18
53.40
32.95
49.43
49.16
63
12.14
FCF yield (avg)%
19.44
20.22
21.96
19.01
20.23
18.17
20.58
19.74
17.74
16.02
17.74
18.17
19.59
48
8.40
FCF margin%
23.55
25.57
25.94
27.40
26.84
28.20
30.97
31.09
33.41
31.63
7.00
31.09
27.80
94
0.141
FCF / Net incomex
1.389
1.254
1.317
1.279
1.377
1.276
1.233
1.316
1.256
1.160
0.284
1.256
1.278
30
17.17
ROIC%
17.20
17.84
15.50
16.25
14.88
15.31
12.87
13.67
11.08
11.81
15.05
12.87
15.09
56
16.67
Return on equity%
8.15
9.46
11.63
14.55
12.12
11.55
11.33
13.85
12.46
9.89
2.96
11.55
11.59
60
2.05
Return on assets%
27.51
30.50
33.48
32.48
35.25
36.89
36.40
34.15
32.62
32.05
26.26
34.15
33.05
29
42.55
EPS¥
13.79
12.88
12.66
10.96
11.47
12.01
10.43
9.50
8.40
9.13
45.99
(4.47%)
(5.19%)
—
12.34
EPS growth%
25.78
23.57
22.59
24.95
27.62
25.64
25.14
23.27
22.45
23.21
27.67
23.27
24.26
89
62.10
Bookvalue per sh¥
29.38
28.70
32.24
32.97
36.97
38.89
35.23
37.51
36.35
32.83
50.38
(2.34%)
2.18%
—
49.13
FCF per share¥
22.20
24.51
28.18
26.42
25.14
25.40
24.54
24.34
24.34
26.94
36.11
1.39%
3.59%
—
53.08
Dividend per sh¥
44.99
39.76
36.90
35.12
35.40
35.32
32.34
30.35
27.05
23.10
16.85
(8.18%)
(7.28%)
—
25.52
Div yield (avg)%
30.08
31.74
32.32
35.01
35.69
37.37
34.87
32.76
32.08
31.17
3.03
32.76
32.54
79
16.79
Payout ratio%
35.23
35.86
35.76
38.05
41.04
40.84
37.94
38.05
36.73
33.73
17.08
37.94
37.33
45
241.7
Shares (diluted)M
333.4
317.0
336.3
308.2
305.4
295.0
305.7
301.5
320.6
343.7
234.3
2.39%
0.20%
76
3.18
Buyback yield%
0.40
3.09
2.94
4.20
7.10
9.26
8.54
9.83
9.05
6.80
15.67
9.05
6.95
93
1.197
D/E ratiox
1.335
1.546
1.472
1.510
1.625
1.698
1.976
1.936
1.851
1.924
1.112
1.924
1.661
75
8.526
Enterprise value¥B
22.34
19.66
20.25
19.18
18.47
17.15
18.04
15.96
14.82
13.77
32.83
(5.71%)
(4.62%)
38
16.35
LT debt¥B
42.13
45.30
50.29
55.34
63.98
61.36
66.41
65.69
65.46
75.36
22.98
3.33%
5.82%
83
Revenue
¥34.04B
4.84%
1.00×
Cost of revenue
¥20.25B
4.54%
0.97×
Operating expenses
¥5.223B
5.71%
1.09×
Property and equipment
19.80%
Goodwill & intangibles
14.51%
Spread over hurdle
56.65%