2.098
Revenue¥B
1.829
1.940
2.071
2.137
2.269
2.417
2.482
2.551
2.643
2.787
2.345
4.20%
4.74%
92
16.40
Revenue growth%
24.90
24.41
21.63
21.50
22.85
21.30
23.58
24.43
23.99
21.80
22.54
23.58
23.21
31
2.63
Gross margin%
20.73
18.36
15.52
17.76
18.76
17.45
15.31
17.28
15.47
16.46
20.19
16.46
17.36
38
8.48
Operating margin%
12.99
14.44
11.87
9.43
10.45
11.80
10.49
8.57
10.75
8.84
23.42
10.49
10.62
39
15.55
Net margin%
9.23
7.26
4.62
4.88
4.16
5.42
3.58
1.91
3.54
1.48
2.45
3.54
4.39
70
35.19
P/E ratio (avg)x
48.49
45.08
51.11
47.57
49.54
47.74
48.76
46.26
42.94
40.52
34.49
46.26
47.65
74
27.89
EV/EBITx
12.33
10.40
11.11
10.18
9.341
8.879
8.496
8.991
8.258
8.372
16.74
8.496
9.166
22
2.55
FCF yield (avg)%
21.34
19.78
21.59
21.97
23.42
25.72
24.54
21.81
21.15
24.13
29.88
24.13
21.89
21
5.78
FCF margin%
21.25
23.91
22.04
20.87
18.70
19.80
21.48
21.62
22.35
21.79
24.82
21.62
21.55
83
0.767
FCF / Net incomex
1.320
1.309
1.447
1.537
1.820
1.845
2.036
2.361
2.620
2.622
1.438
2.361
1.833
25
6.20
ROIC%
8.25
10.38
9.80
12.28
12.79
14.71
14.71
15.51
15.18
14.69
7.48
14.71
13.74
52
8.56
Return on equity%
20.56
22.70
24.41
24.49
25.13
23.24
20.38
20.40
21.52
19.19
12.68
20.40
22.11
77
25.71
Return on assets%
13.74
12.01
11.56
10.45
10.20
12.38
12.42
10.63
8.24
10.10
13.72
10.63
11.10
72
0.82
EPS¥
0.90
0.97
0.90
0.83
0.81
0.84
0.92
0.90
0.93
0.97
0.89
3.87%
0.65%
—
18.73
EPS growth%
20.53
23.17
22.15
23.76
20.90
19.07
16.75
16.76
14.23
13.78
22.18
16.75
19.80
59
0.43
Bookvalue per sh¥
0.78
0.73
0.68
0.62
0.55
0.54
0.51
0.51
0.51
0.55
0.69
(0.07%)
(4.84%)
—
1.09
FCF per share¥
0.27
0.31
0.32
0.33
0.34
0.32
0.34
0.36
0.41
0.44
0.94
5.63%
4.74%
—
0.66
Dividend per sh¥
0.54
0.53
0.54
0.54
0.58
0.58
0.57
0.64
0.63
0.70
0.92
4.03%
3.81%
—
11.18
Div yield (avg)%
20.41
19.39
16.97
18.02
17.68
14.77
16.11
17.84
20.60
23.03
16.67
17.84
17.93
69
28.03
Payout ratio%
6.87
7.15
4.40
6.65
4.27
3.52
5.68
4.09
1.52
1.22
21.24
3.52
4.34
51
0.498
Shares (diluted)B
0.790
0.905
0.874
0.891
0.922
0.963
0.957
1.061
1.097
1.149
0.476
4.51%
5.10%
70
10.03
Buyback yield%
28.88
28.22
30.74
33.36
36.18
36.85
38.35
35.87
34.99
32.95
16.33
35.87
34.18
35
0.549
D/E ratiox
1.605
1.603
1.794
1.960
1.829
1.854
1.979
2.035
1.899
2.051
1.364
1.979
1.877
62
304.6
Enterprise value¥M
370.6
390.4
456.2
504.8
539.0
533.2
568.5
641.0
748.9
789.7
165.8
7.94%
7.68%
25
1.829
LT debt¥B
3.772
4.004
4.116
3.990
4.490
5.172
5.102
5.678
5.742
6.827
1.958
8.74%
7.54%
60
Revenue
¥2.787B
4.74%
1.00×
Cost of revenue
¥1.218B
4.28%
0.96×
Operating expenses
¥608.4M
5.43%
1.07×
Property and equipment
20.60%
Goodwill & intangibles
18.91%
Spread over hurdle
12.37%