4.129
Revenue¥B
2.571
2.719
2.892
3.062
3.239
3.387
3.698
4.019
4.200
4.494
4.411
6.77%
6.42%
73
21.18
Revenue growth%
11.33
12.35
13.96
15.35
12.76
14.46
15.22
17.50
15.99
17.64
29.47
15.99
14.84
75
26.29
Gross margin%
12.43
9.79
7.46
9.03
8.65
5.83
8.64
6.70
6.34
4.05
15.55
6.34
8.05
64
12.62
Operating margin%
28.36
25.72
26.86
27.75
29.06
27.07
26.99
25.74
26.18
24.38
8.83
26.18
26.92
94
12.21
Net margin%
13.59
14.30
12.32
14.62
12.71
14.77
13.99
16.57
19.40
22.21
20.36
16.57
14.46
91
32.31
P/E ratio (avg)x
67.92
72.45
80.91
80.24
88.41
101.0
107.1
111.0
126.8
139.5
33.41
111.0
94.73
35
7.000
EV/EBITx
29.70
32.26
32.14
29.27
29.96
34.09
32.02
29.77
33.77
36.23
19.66
33.77
32.08
34
11.88
FCF yield (avg)%
27.13
28.73
26.27
24.17
23.65
22.97
24.93
21.99
23.40
24.36
10.63
23.40
24.26
65
18.09
FCF margin%
6.85
7.93
10.35
7.46
9.60
9.72
9.94
12.08
10.65
10.25
19.71
10.25
9.83
56
1.372
FCF / Net incomex
1.701
1.775
2.017
2.002
1.952
2.207
2.432
2.291
2.221
2.216
0.104
2.221
2.112
11
12.92
ROIC%
0.40
0.40
0.40
3.12
4.67
2.22
2.46
4.39
3.74
5.97
5.31
3.74
2.79
40
10.24
Return on equity%
18.69
16.93
18.69
19.43
21.59
24.00
22.60
22.86
24.71
26.87
5.72
24.00
22.10
88
15.34
Return on assets%
21.37
18.91
21.54
24.38
25.31
27.31
26.83
28.34
29.31
26.77
22.62
27.31
26.04
18
3.19
EPS¥
3.62
3.61
4.30
4.23
4.12
4.78
4.63
4.57
5.34
6.30
3.29
8.86%
6.20%
—
4.08
EPS growth%
11.10
8.82
5.95
6.04
6.90
4.89
3.43
1.81
1.97
0.40
21.20
1.97
5.42
74
2.67
Bookvalue per sh¥
5.37
5.88
6.67
7.53
7.58
7.38
8.19
9.73
11.49
13.46
2.14
12.17%
10.09%
—
3.43
FCF per share¥
3.95
4.09
4.27
4.47
4.25
4.67
5.08
4.60
4.30
4.62
5.03
1.71%
1.33%
—
1.82
Dividend per sh¥
1.71
1.80
1.61
1.56
1.50
1.36
1.34
1.42
1.43
1.33
0.73
(2.37%)
(1.93%)
—
3.64
Div yield (avg)%
7.25
6.40
6.71
6.48
9.04
7.36
10.17
12.17
9.72
9.25
26.77
9.72
8.20
35
10.69
Payout ratio%
21.82
22.78
21.01
21.50
18.92
20.40
22.81
25.12
25.30
27.00
3.98
25.12
22.30
13
768.3
Shares (diluted)M
811.4
758.1
747.7
697.7
633.7
617.4
625.0
607.6
579.9
553.0
776.8
(2.69%)
(3.49%)
19
4.84
Buyback yield%
14.57
17.20
17.92
20.20
19.54
17.75
17.64
20.60
19.86
22.42
15.15
19.86
18.73
92
1.713
D/E ratiox
1.716
1.696
1.748
1.801
1.617
1.746
1.705
1.544
1.527
1.399
0.917
1.544
1.701
69
1.465
Enterprise value¥B
1.032
1.171
1.237
1.169
1.221
1.405
1.465
1.679
1.575
1.651
0.601
6.23%
6.36%
27
3.648
LT debt¥B
3.618
3.273
3.337
3.322
3.666
4.040
4.190
4.597
4.953
5.333
1.006
7.79%
4.77%
51
Revenue
¥4.494B
6.42%
1.00×
Cost of revenue
¥2.882B
6.50%
1.01×
Operating expenses
¥578.8M
7.33%
1.09×
Property and equipment
17.95%
Goodwill & intangibles
15.83%
Spread over hurdle
22.23%