1.250
Revenue¥B
1.281
1.367
1.465
1.583
1.706
1.823
1.983
2.078
2.180
2.315
1.323
6.29%
6.70%
48
22.61
Revenue growth%
8.50
10.76
10.10
7.35
8.76
11.38
11.05
8.65
11.20
9.13
10.47
11.05
9.61
51
19.57
Gross margin%
21.61
23.33
23.70
23.93
21.16
21.29
20.21
20.23
21.75
21.72
25.51
21.29
21.66
66
17.43
Operating margin%
25.97
23.50
21.62
24.07
22.95
20.32
20.66
23.19
22.06
21.36
26.07
21.36
22.51
76
29.67
Net margin%
23.81
22.12
23.14
25.07
27.70
28.14
25.22
23.82
21.19
22.87
22.64
23.82
23.81
10
18.84
P/E ratio (avg)x
34.20
34.50
35.77
37.64
41.36
40.37
37.60
41.72
37.77
36.72
29.56
37.77
37.62
71
20.89
EV/EBITx
21.08
23.72
25.51
23.17
25.94
25.03
28.29
26.68
30.39
34.61
31.25
28.29
25.73
19
3.87
FCF yield (avg)%
21.18
18.79
17.88
15.18
12.74
12.18
14.84
15.27
16.51
14.58
28.75
14.84
15.23
49
3.21
FCF margin%
21.40
18.79
20.22
21.36
19.05
16.99
14.18
14.68
15.78
15.50
9.69
15.50
17.89
85
1.581
FCF / Net incomex
1.141
1.044
0.974
0.985
1.084
1.111
1.231
1.226
1.182
1.288
1.025
1.226
1.126
18
18.89
ROIC%
16.43
15.92
14.31
11.40
11.39
9.44
8.52
8.35
8.64
10.44
27.28
8.64
10.91
61
19.25
Return on equity%
6.75
8.40
10.53
11.66
11.20
10.76
12.20
11.14
8.30
6.19
10.79
10.76
10.64
25
7.96
Return on assets%
10.19
11.78
10.57
13.42
14.30
15.16
17.75
15.39
17.90
17.80
23.23
17.75
14.73
22
0.53
EPS¥
0.65
0.72
0.67
0.65
0.65
0.62
0.68
0.73
0.69
0.76
0.56
2.99%
1.20%
—
22.64
EPS growth%
33.47
33.79
34.90
36.00
34.94
34.14
35.79
35.50
37.31
34.68
22.11
35.50
34.92
26
0.52
Bookvalue per sh¥
0.67
0.75
0.80
0.82
0.99
1.09
1.15
1.33
1.38
1.42
0.24
7.58%
8.96%
—
0.34
FCF per share¥
0.91
1.05
1.14
1.14
1.18
1.17
1.22
1.34
1.43
1.60
0.17
6.32%
6.78%
—
0.43
Dividend per sh¥
0.41
0.46
0.46
0.50
0.55
0.53
0.60
0.65
0.64
0.70
0.40
5.21%
5.12%
—
26.08
Div yield (avg)%
15.51
15.68
13.05
10.53
10.08
12.02
14.37
16.75
17.48
18.18
20.15
16.75
14.94
76
12.57
Payout ratio%
16.57
18.62
21.16
21.03
22.91
23.52
24.74
27.23
28.17
28.00
24.06
27.23
23.21
74
1.098
Shares (diluted)B
0.939
0.976
0.975
0.881
0.810
0.783
0.713
0.769
0.725
0.729
1.084
(2.08%)
(2.16%)
51
6.89
Buyback yield%
28.97
31.71
33.89
32.17
32.77
35.24
37.13
36.05
37.52
37.10
4.76
37.10
34.57
44
0.250
D/E ratiox
0.930
1.006
1.015
1.031
1.165
1.117
1.194
1.273
1.307
1.450
1.186
1.273
1.141
77
0.864
Enterprise value¥B
1.194
1.295
1.389
1.598
1.714
1.908
2.243
2.516
2.641
3.080
0.659
12.43%
10.37%
11
1.351
LT debt¥B
1.772
1.797
1.738
1.695
1.845
1.957
1.838
1.938
2.007
1.986
0.578
1.48%
0.67%
84
Revenue
¥2.315B
6.70%
1.00×
Cost of revenue
¥1.557B
6.87%
1.02×
Operating expenses
¥480.6M
6.54%
0.98×
Goodwill & intangibles
18.34%
Property and equipment
18.05%
Spread over hurdle
(1.91%)