0.177
Revenue¥B
1.885
1.871
1.874
1.926
1.902
1.901
1.890
1.858
1.834
1.802
0.183
(1.07%)
(0.45%)
12
26.39
Revenue growth%
10.61
8.79
11.17
11.71
10.21
11.76
9.78
7.04
9.74
11.00
13.88
9.78
10.41
76
9.16
Gross margin%
23.62
23.67
21.41
24.10
21.20
19.29
18.39
21.02
20.03
19.20
25.25
19.29
21.11
7
4.82
Operating margin%
12.74
11.36
12.00
10.55
9.50
6.59
5.81
5.46
3.14
1.46
16.06
5.46
8.04
30
13.76
Net margin%
25.59
27.21
30.04
31.39
29.04
27.10
26.56
28.00
28.71
26.29
13.80
27.10
27.61
42
19.44
P/E ratio (avg)x
39.23
44.36
41.00
45.98
51.79
50.48
49.11
49.14
51.81
47.65
25.09
49.14
48.38
49
27.35
EV/EBITx
34.01
34.60
38.34
39.97
36.35
40.74
42.31
39.34
37.51
38.02
16.43
39.34
38.18
10
13.43
FCF yield (avg)%
5.99
6.53
5.13
2.32
4.13
1.58
0.40
0.40
2.27
2.98
12.73
1.58
2.65
21
15.82
FCF margin%
25.05
26.73
27.17
29.57
29.45
31.23
29.65
29.96
32.44
34.66
9.05
31.23
29.61
58
0.692
FCF / Net incomex
1.875
1.774
1.675
1.891
2.112
2.241
2.326
2.507
2.371
2.491
0.994
2.371
2.177
67
10.44
ROIC%
11.90
14.71
15.46
16.07
18.21
18.20
15.66
15.00
17.54
14.91
5.18
15.66
15.56
81
13.80
Return on equity%
10.47
11.99
12.67
14.81
16.33
18.08
15.85
16.12
14.94
13.55
13.92
15.85
14.88
82
17.49
Return on assets%
24.17
23.75
21.33
23.38
22.40
20.85
19.10
22.02
20.35
19.60
17.55
20.35
21.67
70
1.57
EPS¥
1.12
1.11
1.13
1.22
1.17
1.14
1.26
1.19
1.10
1.15
1.71
(0.22%)
0.90%
—
14.71
EPS growth%
23.70
23.62
23.47
20.69
18.38
18.82
21.67
23.63
22.66
23.36
15.61
22.66
23.01
77
0.67
Bookvalue per sh¥
4.27
4.62
4.92
5.82
5.76
6.27
7.06
7.00
6.95
7.68
1.50
5.93%
6.19%
—
1.13
FCF per share¥
1.66
1.84
1.91
2.11
2.24
2.48
2.66
2.80
3.13
3.33
1.52
8.28%
9.21%
—
2.57
Dividend per sh¥
0.77
0.77
0.72
0.73
0.78
0.71
0.74
0.81
0.89
1.00
2.93
5.04%
2.09%
—
20.23
Div yield (avg)%
4.18
2.44
4.31
3.89
2.92
0.46
0.40
0.40
0.40
3.14
27.14
0.40
2.68
27
21.67
Payout ratio%
23.04
23.37
25.98
27.71
29.37
29.62
32.51
33.74
32.02
34.98
10.53
32.51
29.50
29
132.7
Shares (diluted)M
97.98
100.6
106.3
115.4
120.7
108.0
110.1
110.0
97.46
84.92
136.2
(6.79%)
(1.69%)
94
26.76
Buyback yield%
2.57
3.96
1.62
0.40
0.40
0.45
0.40
2.75
0.40
1.51
22.51
0.45
0.98
84
0.826
D/E ratiox
0.696
0.765
0.878
0.941
1.022
1.127
1.169
1.341
1.572
1.803
1.080
1.341
1.075
15
0.218
Enterprise value¥B
2.205
2.441
2.589
3.041
2.984
2.992
3.121
3.671
3.756
4.108
1.135
6.60%
8.22%
60
1.183
LT debt¥B
0.841
0.903
1.014
1.152
1.202
1.300
1.535
1.529
1.601
1.708
1.098
7.28%
7.62%
23
Revenue
¥1.802B
(0.45%)
1.00×
Cost of revenue
¥1.056B
(0.43%)
1.00×
Operating expenses
¥271.0M
(0.57%)
0.99×
Property and equipment
16.96%
Goodwill & intangibles
16.01%
Spread over hurdle
48.57%