14.07
Revenue¥B
42.01
44.06
47.10
49.94
53.43
56.82
59.37
61.75
63.56
65.78
14.60
4.25%
5.33%
64
27.15
Revenue growth%
21.91
22.54
24.23
21.77
23.62
24.61
22.18
24.20
24.28
23.72
24.37
24.20
23.67
65
22.27
Gross margin%
4.78
5.98
5.56
7.15
6.18
8.35
10.21
12.08
10.90
10.95
26.71
10.90
7.75
5
9.68
Operating margin%
19.28
21.66
21.69
20.55
19.59
18.13
16.21
14.62
17.07
18.33
9.81
17.07
18.81
73
23.11
Net margin%
10.74
11.38
9.26
9.63
9.32
12.00
13.30
13.34
11.18
10.56
6.69
12.00
10.96
80
23.52
P/E ratio (avg)x
54.33
56.97
63.03
71.11
72.53
75.04
83.84
85.39
92.26
102.8
34.80
85.39
73.78
66
26.46
EV/EBITx
20.23
21.90
25.23
27.16
31.33
30.91
35.39
33.60
35.09
35.68
24.35
35.09
31.12
41
13.96
FCF yield (avg)%
31.50
30.88
28.19
27.23
28.56
28.83
28.86
30.44
28.35
28.77
25.14
28.83
28.80
18
19.27
FCF margin%
25.25
27.79
28.69
28.82
31.28
30.47
28.03
28.74
31.42
30.18
10.90
30.18
28.78
8
1.301
FCF / Net incomex
0.513
0.577
0.621
0.685
0.753
0.782
0.877
0.969
0.933
0.877
0.900
0.877
0.768
86
27.39
ROIC%
21.67
20.86
20.94
23.17
21.95
24.82
23.93
25.09
24.25
23.62
14.26
24.25
23.40
38
8.59
Return on equity%
20.19
21.73
23.47
20.70
19.78
19.32
19.20
18.72
15.96
14.99
6.26
18.72
19.55
8
29.24
Return on assets%
26.29
28.30
30.39
30.81
30.81
32.85
30.91
28.97
29.71
27.43
20.34
29.71
30.05
48
0.42
EPS¥
0.57
0.64
0.66
0.76
0.76
0.85
0.85
0.97
0.90
0.98
0.46
5.24%
6.46%
—
28.07
EPS growth%
25.45
22.96
23.20
24.86
27.62
27.09
29.83
28.56
30.76
33.09
21.95
29.83
27.35
51
0.19
Bookvalue per sh¥
0.55
0.56
0.54
0.63
0.73
0.83
0.92
0.89
0.94
0.95
0.54
5.47%
6.05%
—
0.27
FCF per share¥
0.64
0.75
0.89
0.92
1.09
1.17
1.26
1.47
1.59
1.78
0.44
10.31%
11.86%
—
0.27
Dividend per sh¥
0.22
0.20
0.20
0.19
0.20
0.22
0.23
0.23
0.22
0.20
0.38
(0.25%)
(2.08%)
—
5.97
Div yield (avg)%
11.13
9.71
9.03
9.64
9.33
10.89
9.72
10.60
11.81
10.71
7.83
10.71
10.16
51
27.25
Payout ratio%
4.94
5.10
7.54
8.47
8.71
9.73
10.10
10.17
9.98
8.55
17.49
9.98
8.63
22
31.34
Shares (diluted)B
34.46
33.91
30.80
28.52
25.39
22.18
19.58
19.58
20.80
22.93
31.63
(2.02%)
(3.67%)
63
6.05
Buyback yield%
17.24
16.49
15.25
17.85
17.03
18.44
20.27
21.86
20.83
19.56
25.14
20.27
18.15
22
1.524
D/E ratiox
1.486
1.646
1.778
1.984
2.226
2.210
2.419
2.677
2.914
3.099
0.951
2.677
2.218
24
42.19
Enterprise value¥B
21.53
23.11
21.46
19.53
20.04
17.77
15.81
13.92
12.00
12.55
13.77
(8.95%)
(5.74%)
30
11.21
LT debt¥B
58.87
52.90
53.62
48.79
51.80
47.45
51.03
55.92
53.35
50.94
7.497
(0.33%)
(0.43%)
30
Revenue
¥65.78B
5.33%
1.00×
Cost of revenue
¥46.05B
5.33%
1.00×
Operating expenses
¥6.864B
6.13%
1.08×
Goodwill & intangibles
21.87%
Property and equipment
17.61%
Spread over hurdle
42.80%