4.386
Revenue¥B
3.596
3.809
3.909
4.185
4.301
4.423
4.661
4.891
5.143
5.415
4.745
4.71%
4.52%
68
14.16
Revenue growth%
12.39
10.85
13.49
12.64
11.65
9.35
11.49
11.77
11.28
9.64
24.91
11.28
11.57
53
7.05
Gross margin%
13.39
15.10
17.99
15.53
15.97
13.64
13.12
11.06
12.46
11.03
28.64
12.46
13.52
31
25.88
Operating margin%
9.23
10.32
10.55
11.67
8.95
6.73
8.76
11.31
9.99
10.98
15.28
9.99
10.16
37
7.40
Net margin%
11.61
9.16
6.65
3.77
5.02
6.76
4.99
3.58
6.39
6.09
5.53
6.09
6.24
63
25.30
P/E ratio (avg)x
30.71
26.51
25.99
25.88
26.80
24.44
26.03
23.78
22.70
23.08
6.768
23.78
25.94
79
10.17
EV/EBITx
38.12
37.98
35.92
37.94
38.48
37.71
37.63
34.80
40.16
43.95
17.90
37.71
37.96
60
29.63
FCF yield (avg)%
26.34
28.37
28.09
29.52
29.77
32.14
31.34
30.95
32.73
32.31
25.91
32.14
30.36
24
27.13
FCF margin%
19.43
21.51
21.09
19.58
17.09
17.46
17.00
17.02
14.77
17.50
14.28
17.02
17.48
94
1.675
FCF / Net incomex
1.587
1.566
1.379
1.329
1.261
1.238
1.325
1.297
1.374
1.513
0.300
1.325
1.352
22
4.04
ROIC%
9.89
12.56
12.79
14.29
12.32
10.76
12.08
10.69
9.35
12.31
23.34
10.76
12.19
62
14.95
Return on equity%
19.77
17.43
14.60
12.80
10.22
13.11
13.87
15.65
13.18
10.68
7.01
13.18
13.53
24
6.46
Return on assets%
16.16
14.60
16.15
18.32
16.72
15.45
16.36
16.18
17.00
14.48
23.70
16.18
16.17
33
0.57
EPS¥
0.29
0.28
0.30
0.34
0.32
0.35
0.33
0.31
0.31
0.36
0.63
2.31%
1.47%
—
14.41
EPS growth%
30.46
27.86
26.52
25.63
24.81
21.88
24.61
23.03
22.09
21.32
2.39
22.09
24.71
47
0.20
Bookvalue per sh¥
0.49
0.47
0.45
0.44
0.46
0.45
0.43
0.39
0.43
0.42
0.18
(2.01%)
(1.08%)
—
0.38
FCF per share¥
0.81
0.78
0.74
0.73
0.71
0.70
0.77
0.88
0.98
1.14
0.76
9.93%
4.03%
—
0.32
Dividend per sh¥
0.31
0.33
0.37
0.41
0.40
0.45
0.52
0.56
0.56
0.59
0.73
7.90%
8.15%
—
10.08
Div yield (avg)%
14.46
14.07
13.22
12.97
11.50
9.24
11.51
10.11
8.34
10.45
13.69
10.11
11.50
33
25.62
Payout ratio%
17.59
17.70
17.51
16.65
15.95
13.05
13.01
11.14
10.11
12.61
20.31
12.61
14.50
84
3.955
Shares (diluted)B
4.657
5.163
6.037
5.761
6.284
5.944
6.759
6.880
7.710
9.051
4.033
7.57%
6.52%
75
9.09
Buyback yield%
18.78
17.31
14.91
16.99
19.63
21.77
24.12
26.93
25.63
25.70
16.16
25.63
20.70
74
0.472
D/E ratiox
1.382
1.225
1.204
1.215
1.115
1.000
0.961
1.011
0.966
1.041
0.843
1.000
1.078
47
4.802
Enterprise value¥B
1.599
1.624
1.468
1.321
1.434
1.223
1.181
1.111
1.109
1.186
3.211
(3.72%)
(3.24%)
5
2.958
LT debt¥B
5.684
5.396
5.000
4.623
4.240
4.072
4.537
4.523
4.743
4.316
4.044
0.36%
(2.44%)
70
Revenue
¥5.415B
4.52%
1.00×
Cost of revenue
¥3.623B
4.40%
0.99×
Operating expenses
¥939.6M
4.48%
1.00×
Property and equipment
17.57%
Goodwill & intangibles
17.05%
Spread over hurdle
(5.23%)