0.590
Revenue¥B
0.984
1.060
1.115
1.176
1.249
1.321
1.448
1.561
1.651
1.793
0.651
7.49%
6.80%
47
11.59
Revenue growth%
34.09
32.18
33.77
33.83
34.08
31.26
33.94
32.63
32.88
31.17
6.18
32.63
33.33
70
24.67
Gross margin%
18.20
21.01
23.92
22.88
24.99
22.01
22.59
20.56
23.13
21.68
8.50
22.01
22.30
31
23.72
Operating margin%
8.27
5.89
6.07
6.73
4.72
3.79
6.00
6.45
5.85
8.82
21.06
6.00
6.04
29
13.39
Net margin%
22.70
20.23
21.20
18.84
18.36
19.93
19.98
19.39
17.07
19.62
29.99
19.62
19.78
29
19.22
P/E ratio (avg)x
38.60
36.49
38.53
42.71
41.34
41.70
41.09
40.95
44.37
47.39
14.53
41.70
41.21
21
13.75
EV/EBITx
12.69
13.66
13.28
13.36
11.61
12.36
13.65
14.20
13.98
13.87
34.94
13.87
13.50
46
11.88
FCF yield (avg)%
11.09
13.61
13.96
11.17
10.02
12.68
13.96
14.43
14.48
12.63
11.09
13.96
13.14
47
26.36
FCF margin%
27.02
28.06
29.33
30.89
32.00
31.42
34.31
33.23
31.71
29.56
9.02
31.71
31.16
73
1.110
FCF / Net incomex
0.779
0.826
0.841
0.844
0.878
0.828
0.785
0.849
0.767
0.827
1.271
0.827
0.827
79
4.72
ROIC%
23.56
25.20
23.62
23.94
26.60
25.06
25.66
25.50
27.11
28.65
16.40
25.66
25.35
44
27.03
Return on equity%
11.25
13.62
14.16
16.62
16.65
14.20
16.09
14.82
17.70
15.06
23.22
15.06
14.94
83
5.91
Return on assets%
7.89
8.74
7.37
6.12
7.89
6.76
3.82
4.79
4.39
6.05
27.37
4.79
6.44
72
0.28
EPS¥
0.35
0.35
0.36
0.39
0.44
0.50
0.48
0.47
0.51
0.53
0.31
3.81%
3.75%
—
9.30
EPS growth%
25.58
26.05
28.08
28.78
30.39
27.62
30.55
31.77
29.73
29.99
3.03
29.99
29.26
70
0.49
Bookvalue per sh¥
1.09
1.12
1.18
1.20
1.24
1.20
1.18
1.14
1.03
1.13
0.80
(1.89%)
0.58%
—
0.70
FCF per share¥
0.42
0.41
0.44
0.49
0.46
0.41
0.36
0.39
0.37
0.38
0.90
(3.46%)
(0.22%)
—
0.46
Dividend per sh¥
1.48
1.59
1.71
1.69
1.68
1.90
1.93
1.89
2.00
2.09
0.82
4.52%
4.23%
—
13.03
Div yield (avg)%
24.41
22.21
19.39
20.32
19.40
22.38
19.52
20.68
22.61
25.58
3.69
22.38
21.45
66
16.47
Payout ratio%
22.06
24.90
27.58
28.45
31.25
31.15
28.23
28.39
30.63
28.75
21.99
28.75
28.42
44
0.895
Shares (diluted)B
1.164
1.162
1.238
1.313
1.464
1.581
1.756
1.805
1.876
1.695
0.875
2.98%
4.31%
65
14.89
Buyback yield%
9.21
9.45
10.83
13.31
12.08
9.95
11.44
14.14
13.94
11.19
22.46
11.44
11.31
73
0.192
D/E ratiox
0.850
0.838
0.910
0.957
1.066
1.152
1.288
1.185
1.154
1.263
0.267
1.185
1.109
33
0.622
Enterprise value¥B
0.926
1.022
1.158
1.290
1.205
1.402
1.514
1.614
1.792
1.771
1.364
8.00%
6.18%
42
0.378
LT debt¥B
1.070
1.166
1.201
1.190
1.215
1.210
1.228
1.257
1.362
1.391
0.958
2.74%
2.20%
50
Revenue
¥1.793B
6.80%
1.00×
Cost of revenue
¥1.093B
6.49%
0.97×
Operating expenses
¥277.2M
7.79%
1.10×
Goodwill & intangibles
21.05%
Property and equipment
15.71%
Spread over hurdle
59.32%