0.741
Revenue¥B
0.685
0.728
0.774
0.809
0.867
0.926
0.966
0.999
1.057
1.120
0.826
5.25%
5.58%
57
18.01
Revenue growth%
12.27
10.37
12.86
9.90
7.22
8.22
9.25
9.56
11.99
12.27
10.07
9.56
10.14
64
5.68
Gross margin%
12.97
11.17
8.49
9.12
6.85
5.41
8.28
8.31
10.40
9.05
9.56
8.31
8.77
52
26.91
Operating margin%
20.50
21.10
19.25
19.99
17.24
17.48
19.92
18.43
20.40
18.17
13.93
18.43
19.59
26
6.42
Net margin%
28.34
28.98
26.48
26.12
26.42
28.72
30.31
28.31
26.28
28.43
27.51
28.43
28.33
77
8.112
P/E ratio (avg)x
32.44
31.40
35.81
42.12
44.05
47.27
46.14
53.99
56.44
66.44
27.92
53.99
45.10
35
37.14
EV/EBITx
38.96
42.37
43.14
50.96
59.44
70.92
85.49
99.32
101.6
109.9
27.24
99.32
65.18
60
17.68
FCF yield (avg)%
21.40
18.88
18.18
20.58
18.02
16.44
14.19
12.79
10.18
9.93
18.72
12.79
17.23
16
3.87
FCF margin%
10.20
7.94
9.96
9.22
11.74
11.30
13.33
13.05
14.23
12.67
9.36
13.05
11.52
38
1.662
FCF / Net incomex
0.238
0.251
0.290
0.333
0.315
0.319
0.299
0.297
0.323
0.336
1.382
0.319
0.307
40
19.81
ROIC%
26.12
26.14
27.03
27.23
24.26
22.04
23.43
21.03
21.23
19.61
29.40
21.23
23.85
76
6.12
Return on equity%
3.75
5.22
7.99
9.76
7.15
9.46
7.46
6.65
4.52
4.86
25.79
6.65
6.90
57
15.83
Return on assets%
7.90
9.50
8.60
11.36
8.68
10.26
12.83
13.84
13.88
13.12
19.78
13.12
10.81
85
0.74
EPS¥
1.02
1.07
1.10
1.24
1.40
1.38
1.40
1.63
1.68
1.92
0.83
6.47%
7.56%
—
26.04
EPS growth%
33.77
32.39
35.00
32.55
34.03
36.88
36.06
36.70
38.15
36.38
18.82
36.70
35.53
88
0.90
Bookvalue per sh¥
0.45
0.41
0.39
0.39
0.42
0.47
0.47
0.48
0.50
0.57
0.87
6.21%
3.17%
—
0.36
FCF per share¥
0.85
0.95
1.04
0.95
1.00
1.10
1.23
1.14
1.14
1.24
0.90
4.33%
4.70%
—
0.61
Dividend per sh¥
0.60
0.61
0.64
0.61
0.62
0.62
0.71
0.73
0.76
0.76
0.42
4.23%
2.57%
—
13.97
Div yield (avg)%
4.20
3.93
5.16
7.68
8.79
9.29
6.82
8.25
11.25
11.48
6.20
9.29
7.97
29
16.63
Payout ratio%
20.11
20.75
20.12
17.88
16.87
14.93
15.42
13.34
14.06
11.83
9.27
14.06
16.14
17
0.938
Shares (diluted)B
1.701
2.044
2.200
2.482
2.432
2.508
2.945
3.100
3.037
3.660
0.971
8.52%
9.66%
20
29.55
Buyback yield%
21.78
21.61
20.66
21.47
23.85
23.74
23.06
25.25
27.45
26.79
3.12
25.25
23.40
13
0.991
D/E ratiox
0.867
0.871
0.922
0.866
0.891
0.930
0.832
0.800
0.703
0.748
1.338
0.800
0.866
40
0.566
Enterprise value¥B
0.978
1.045
1.153
1.172
1.256
1.334
1.513
1.688
1.779
1.648
0.696
5.58%
4.24%
75
1,018
LT debt¥M
157.9
154.6
142.3
157.2
166.2
164.5
183.0
172.6
168.1
181.3
607.3
1.75%
1.55%
17
Revenue
¥1.120B
5.58%
1.00×
Cost of revenue
¥775.5M
5.75%
1.02×
Operating expenses
¥162.0M
5.34%
0.98×
Goodwill & intangibles
17.18%
Property and equipment
14.93%
Spread over hurdle
17.66%