1.918
Revenue¥B
2.236
2.273
2.334
2.341
2.328
2.332
2.355
2.376
2.362
2.357
2.081
0.25%
0.35%
53
3.10
Revenue growth%
5.75
8.55
9.84
8.55
6.38
6.20
6.05
5.16
6.07
5.47
14.37
6.05
6.14
32
18.35
Gross margin%
8.53
7.79
9.71
6.71
6.13
8.55
6.99
5.94
8.35
5.54
21.45
6.99
7.39
45
7.29
Operating margin%
26.87
27.92
26.27
24.19
25.08
26.48
26.04
24.55
25.05
22.59
17.85
25.05
25.56
91
23.53
Net margin%
24.08
24.84
27.73
30.60
32.75
30.38
29.09
29.70
27.39
28.49
9.48
29.09
28.79
22
23.67
P/E ratio (avg)x
23.66
22.30
22.02
20.20
22.05
24.21
26.86
30.48
31.00
28.62
16.27
28.62
23.93
85
7.859
EV/EBITx
21.72
20.49
18.90
20.32
21.02
22.47
23.34
22.42
23.67
24.46
32.15
23.34
22.07
65
16.79
FCF yield (avg)%
13.49
11.96
12.92
10.11
12.17
10.57
13.40
10.83
11.80
8.80
8.14
10.83
11.88
82
26.63
FCF margin%
5.03
7.89
10.78
12.36
14.41
17.33
19.75
18.58
21.48
23.67
5.10
19.75
15.87
25
1.273
FCF / Net incomex
2.285
2.677
2.687
2.652
2.613
2.960
3.344
3.788
3.795
4.381
0.801
3.788
2.823
20
13.90
ROIC%
4.91
4.75
2.93
3.56
3.54
4.19
7.07
6.14
3.23
4.68
26.74
4.68
4.43
69
4.42
Return on equity%
35.68
35.00
33.65
34.64
37.46
40.08
40.13
42.17
39.49
36.99
8.31
40.08
37.23
7
11.44
Return on assets%
15.24
14.52
17.31
14.38
17.16
19.69
19.44
18.02
19.36
18.67
8.62
19.36
17.66
29
0.13
EPS¥
0.65
0.76
0.78
0.94
1.08
1.09
1.21
1.31
1.36
1.36
0.15
4.57%
7.98%
—
20.94
EPS growth%
25.06
22.12
21.22
18.97
16.98
17.97
15.33
13.85
12.55
9.82
21.90
13.85
17.48
86
0.79
Bookvalue per sh¥
0.49
0.48
0.43
0.48
0.46
0.45
0.50
0.50
0.48
0.43
0.58
(1.27%)
(1.39%)
—
0.43
FCF per share¥
0.51
0.55
0.53
0.57
0.57
0.52
0.48
0.53
0.57
0.59
0.78
0.82%
2.57%
—
0.70
Dividend per sh¥
0.77
0.80
0.80
0.90
0.99
1.06
1.03
1.00
1.06
1.05
0.37
1.06%
3.78%
—
28.29
Div yield (avg)%
27.11
25.88
23.06
22.33
21.62
22.49
23.01
20.99
20.16
18.66
19.77
20.99
22.41
17
29.72
Payout ratio%
26.58
23.89
26.30
23.86
21.06
23.15
23.83
24.78
22.15
22.33
26.55
23.15
23.85
16
1.513
Shares (diluted)B
1.527
1.544
1.638
1.608
1.731
1.976
2.022
2.032
2.183
2.015
1.517
3.09%
2.77%
13
21.81
Buyback yield%
34.10
32.67
30.65
29.70
28.68
31.64
34.35
31.44
29.02
29.86
7.25
31.44
31.04
60
0.733
D/E ratiox
1.506
1.558
1.556
1.619
1.729
2.040
2.381
2.500
2.916
3.551
0.350
2.500
1.885
73
0.565
Enterprise value¥B
0.490
0.575
0.575
0.619
0.690
0.726
0.857
0.958
1.000
1.083
1.599
9.42%
9.83%
85
368.1
LT debt¥M
189.3
202.9
217.1
236.3
226.8
265.0
300.9
335.8
351.3
345.3
639.6
8.77%
8.04%
28
Revenue
¥2.357B
0.35%
1.00×
Cost of revenue
¥1.582B
0.24%
0.99×
Operating expenses
¥556.3M
0.29%
0.99×
Property and equipment
16.24%
Goodwill & intangibles
15.73%
Spread over hurdle
(0.66%)