0.476
Revenue¥B
2.988
3.032
3.099
3.228
3.311
3.329
3.369
3.401
3.400
3.417
0.499
0.63%
1.70%
31
8.00
Revenue growth%
20.95
21.22
24.05
25.90
28.66
27.67
27.85
25.30
25.14
24.08
6.60
25.30
25.22
37
16.47
Gross margin%
25.16
24.46
24.42
26.99
24.96
24.51
22.81
19.89
20.15
18.42
20.25
20.15
24.44
19
23.87
Operating margin%
10.31
12.12
10.65
12.23
14.13
15.20
12.21
10.78
13.36
11.37
15.27
12.21
12.17
44
18.42
Net margin%
19.36
16.77
13.80
11.95
12.18
15.05
17.98
16.32
18.64
19.39
8.08
17.98
16.54
85
19.82
P/E ratio (avg)x
53.18
64.26
74.72
76.92
91.19
104.9
117.1
123.7
140.6
149.4
35.49
123.7
98.03
55
6.429
EV/EBITx
9.689
9.248
8.510
8.097
8.037
8.696
8.119
6.935
7.096
6.824
9.205
7.096
8.108
40
15.76
FCF yield (avg)%
17.30
16.36
18.24
17.66
14.79
16.14
18.15
20.77
23.32
21.68
9.32
20.77
17.91
27
28.06
FCF margin%
30.10
29.95
32.62
33.82
35.99
33.30
31.06
33.28
32.97
33.45
27.07
33.28
33.12
70
1.785
FCF / Net incomex
0.385
0.434
0.500
0.480
0.494
0.567
0.575
0.640
0.712
0.721
0.615
0.640
0.533
16
13.49
ROIC%
4.72
6.00
4.58
2.64
0.40
0.40
0.40
0.64
0.40
1.93
12.61
0.40
1.28
64
20.05
Return on equity%
13.93
11.89
13.06
12.30
14.21
12.45
10.31
9.94
10.03
7.98
22.65
10.03
12.10
53
3.48
Return on assets%
10.31
7.79
8.30
10.03
8.48
7.90
8.58
9.01
10.36
8.32
8.16
8.58
8.53
37
0.45
EPS¥
0.75
0.72
0.67
0.60
0.63
0.71
0.76
0.82
0.78
0.75
0.50
3.52%
0.24%
—
12.83
EPS growth%
21.11
20.82
21.18
22.44
25.32
26.39
28.00
25.71
22.87
21.55
21.21
25.71
22.65
16
0.87
Bookvalue per sh¥
0.37
0.33
0.35
0.35
0.38
0.35
0.38
0.36
0.37
0.38
0.95
0.27%
0.29%
—
0.46
FCF per share¥
0.64
0.56
0.57
0.53
0.59
0.58
0.54
0.58
0.52
0.55
0.76
(1.29%)
(1.33%)
—
0.75
Dividend per sh¥
0.65
0.61
0.58
0.56
0.55
0.62
0.59
0.55
0.51
0.58
0.34
1.11%
(1.35%)
—
14.35
Div yield (avg)%
10.00
12.97
10.77
13.30
15.73
16.16
15.04
17.32
18.53
16.40
10.23
16.40
15.39
33
11.58
Payout ratio%
9.62
8.78
6.87
8.80
8.15
11.05
10.79
12.63
11.67
13.25
24.62
11.67
10.21
87
0.904
Shares (diluted)B
1.196
1.328
1.580
1.603
1.726
2.008
2.382
2.704
3.016
3.224
0.888
13.31%
11.55%
55
5.75
Buyback yield%
8.53
7.49
5.27
4.42
7.30
4.45
3.05
3.72
2.43
4.35
10.78
3.72
4.43
29
0.167
D/E ratiox
1.110
1.193
1.305
1.303
1.518
1.763
1.884
2.217
2.167
2.390
0.122
2.167
1.640
75
2,396
Enterprise value¥M
608.2
665.8
737.1
673.2
671.3
686.9
681.8
706.3
673.7
701.9
274.6
0.90%
1.56%
94
1.714
LT debt¥B
2.212
2.199
2.034
1.912
2.104
1.925
2.058
1.920
2.058
1.915
0.829
(1.86%)
(2.32%)
47
Revenue
¥3.417B
1.70%
1.00×
Cost of revenue
¥2.095B
1.44%
0.97×
Operating expenses
¥500.5M
1.96%
1.02×
Property and equipment
19.10%
Goodwill & intangibles
18.14%
Spread over hurdle
16.94%