0.832
Revenue¥B
1.450
1.478
1.516
1.569
1.605
1.667
1.699
1.799
1.857
1.939
0.899
3.85%
3.38%
59
3.49
Revenue growth%
29.41
28.41
28.15
27.47
25.27
24.26
23.88
20.89
22.24
20.78
20.99
22.24
24.76
41
3.77
Gross margin%
25.61
25.74
26.07
27.22
24.74
25.98
25.54
22.58
24.67
22.73
27.56
24.67
25.58
56
25.36
Operating margin%
3.32
2.06
1.92
2.68
2.74
4.72
6.13
6.33
5.73
8.45
27.25
6.13
4.02
47
13.62
Net margin%
30.41
31.84
31.87
30.56
28.81
27.99
29.95
29.49
30.55
28.91
23.07
29.49
30.18
43
32.40
P/E ratio (avg)x
27.20
24.82
22.83
21.58
22.57
24.34
21.92
21.76
19.51
17.85
17.20
21.76
22.24
62
21.30
EV/EBITx
25.31
24.02
23.75
22.41
20.75
19.96
20.08
18.25
20.23
17.85
20.20
19.96
20.49
14
29.94
FCF yield (avg)%
13.83
12.19
10.41
8.61
8.70
10.13
9.79
10.28
7.59
10.32
29.94
10.13
10.20
42
4.99
FCF margin%
29.69
27.04
27.96
26.23
26.15
23.64
26.54
24.36
26.93
28.56
9.84
26.54
26.73
13
1.763
FCF / Net incomex
0.500
0.462
0.480
0.457
0.466
0.461
0.503
0.540
0.521
0.569
0.401
0.521
0.490
90
26.84
ROIC%
1.29
1.54
0.40
0.40
0.40
0.40
0.59
0.83
0.40
3.28
3.52
0.59
0.49
65
9.01
Return on equity%
18.61
19.49
20.71
19.91
21.74
21.04
21.54
19.99
22.66
20.53
29.08
21.04
20.62
80
6.55
Return on assets%
0.40
0.40
0.40
0.40
1.51
2.51
4.91
2.25
3.66
0.86
10.07
2.51
1.19
87
3.98
EPS¥
6.16
6.12
6.81
7.76
8.15
7.74
7.52
7.42
8.62
8.18
4.41
0.08%
3.35%
—
17.36
EPS growth%
14.54
15.38
17.69
15.55
15.49
17.38
16.29
18.76
19.18
19.44
7.41
18.76
16.84
49
1.23
Bookvalue per sh¥
1.19
1.23
1.26
1.33
1.32
1.24
1.31
1.38
1.45
1.35
1.05
0.48%
1.09%
—
3.03
FCF per share¥
1.33
1.36
1.50
1.66
1.62
1.54
1.64
1.68
1.72
1.68
3.62
0.74%
2.38%
—
1.62
Dividend per sh¥
3.14
2.81
3.07
3.21
3.49
3.16
2.90
2.90
2.92
2.97
2.91
(3.20%)
(0.39%)
—
9.29
Div yield (avg)%
29.46
32.40
29.60
29.58
28.52
31.27
29.12
28.06
30.49
30.08
29.95
30.08
29.59
13
10.43
Payout ratio%
16.95
17.57
17.30
19.47
19.30
18.56
15.73
16.44
18.09
15.59
2.14
16.44
17.43
68
241.1
Shares (diluted)M
351.9
335.3
352.5
385.5
369.9
383.6
398.2
392.5
415.8
433.6
238.8
3.23%
2.37%
90
6.90
Buyback yield%
6.42
8.11
9.20
8.54
11.47
9.90
12.67
12.93
12.33
12.12
11.39
12.33
10.69
25
1.145
D/E ratiox
0.882
0.879
0.797
0.883
0.869
0.914
0.899
0.819
0.823
0.772
0.925
0.823
0.874
44
0.118
Enterprise value¥B
0.918
0.967
0.956
1.076
1.225
1.175
1.190
1.146
1.119
1.305
1.045
1.26%
5.11%
14
1.744
LT debt¥B
1.948
2.195
2.495
2.735
3.284
3.779
3.802
3.995
4.688
5.167
0.879
9.49%
11.56%
21
Revenue
¥1.939B
3.38%
1.00×
Cost of revenue
¥1.287B
3.38%
1.00×
Operating expenses
¥365.0M
3.03%
0.97×
Goodwill & intangibles
19.00%
Property and equipment
15.88%
Spread over hurdle
11.20%