0.203
Revenue¥B
1.072
1.110
1.113
1.154
1.193
1.203
1.207
1.263
1.322
1.379
0.212
2.94%
2.69%
24
20.89
Revenue growth%
9.45
11.63
12.86
11.23
9.69
9.02
11.24
8.84
10.03
9.67
16.40
9.67
9.86
18
3.52
Gross margin%
18.65
20.10
22.49
22.51
22.47
23.83
21.48
19.16
19.73
17.34
5.02
19.73
20.79
59
20.57
Operating margin%
31.90
29.23
29.75
32.10
32.48
32.89
33.13
35.90
33.85
33.45
7.55
33.45
32.68
38
11.96
Net margin%
11.06
13.87
11.78
8.86
6.97
6.09
3.26
1.31
0.40
2.04
16.27
2.04
6.53
15
23.39
P/E ratio (avg)x
13.62
15.16
14.62
13.36
14.05
12.69
12.32
13.12
13.43
12.49
20.71
12.69
13.40
39
19.40
EV/EBITx
20.73
24.67
26.79
31.61
33.69
38.58
45.59
45.85
50.77
52.71
13.72
45.85
36.13
81
13.02
FCF yield (avg)%
11.23
9.81
7.28
7.34
7.51
10.15
11.48
10.05
12.30
10.59
9.07
10.59
10.10
89
6.62
FCF margin%
19.88
17.83
17.35
19.74
18.42
20.94
18.49
18.51
20.07
19.29
3.81
19.29
18.90
14
1.018
FCF / Net incomex
0.675
0.724
0.662
0.633
0.707
0.762
0.834
0.740
0.727
0.664
0.711
0.740
0.716
90
18.52
ROIC%
30.17
30.00
27.34
27.80
30.76
32.68
31.75
30.89
29.61
30.44
28.89
30.89
30.30
48
14.79
Return on equity%
30.14
28.02
25.96
27.63
25.96
23.13
25.83
24.12
23.71
26.24
14.86
24.12
25.96
18
7.01
Return on assets%
9.09
9.20
11.42
12.00
9.85
10.41
12.24
14.98
15.20
12.62
13.75
12.62
11.71
32
0.68
EPS¥
1.44
1.45
1.46
1.44
1.44
1.35
1.57
1.76
1.81
1.79
0.75
4.46%
2.45%
—
15.47
EPS growth%
17.33
15.55
14.11
14.12
14.40
13.30
13.17
15.46
12.91
13.68
22.70
13.30
14.11
24
0.40
Bookvalue per sh¥
0.29
0.26
0.25
0.25
0.26
0.29
0.28
0.26
0.24
0.22
0.59
(3.14%)
(3.34%)
—
0.78
FCF per share¥
0.25
0.26
0.23
0.22
0.20
0.21
0.23
0.24
0.25
0.22
0.81
1.57%
(1.49%)
—
1.08
Dividend per sh¥
1.36
1.50
1.77
2.05
2.45
2.77
2.76
2.72
3.12
3.16
0.62
5.27%
10.24%
—
8.14
Div yield (avg)%
8.23
11.19
13.31
15.34
17.42
15.14
15.01
15.40
18.01
15.17
23.63
15.17
15.16
76
20.55
Payout ratio%
20.80
22.45
25.27
26.70
29.16
29.20
27.71
28.84
28.17
29.84
13.97
28.84
27.94
61
341.5
Shares (diluted)M
313.8
301.9
338.6
352.2
389.9
371.2
408.0
416.9
381.0
390.3
330.8
0.02%
1.56%
86
12.86
Buyback yield%
24.98
23.01
23.81
25.75
28.57
26.73
25.55
27.14
27.68
25.04
3.54
26.73
25.65
38
1.045
D/E ratiox
0.503
0.514
0.501
0.465
0.515
0.464
0.507
0.448
0.481
0.518
0.249
0.481
0.502
10
0.361
Enterprise value¥B
0.446
0.477
0.482
0.513
0.457
0.501
0.513
0.481
0.530
0.535
1.096
3.16%
1.44%
33
1,112
LT debt¥M
421.2
487.7
527.8
584.3
674.3
696.8
746.0
850.6
843.4
956.2
303.7
7.24%
8.44%
16
Revenue
¥1.379B
2.69%
1.00×
Cost of revenue
¥923.0M
3.10%
1.04×
Operating expenses
¥187.8M
1.87%
0.92×
Property and equipment
18.13%
Spread over hurdle
(1.76%)