0.585
Revenue¥B
0.718
0.763
0.808
0.878
0.945
1.026
1.084
1.137
1.235
1.287
0.611
6.37%
6.59%
81
2.96
Revenue growth%
16.81
15.99
18.26
18.49
16.87
14.60
13.28
11.45
11.33
9.16
13.26
11.45
15.29
48
13.23
Gross margin%
2.58
2.18
1.84
0.40
0.40
0.40
1.38
0.40
0.40
0.85
5.99
0.40
0.63
47
15.68
Operating margin%
21.83
23.15
25.44
24.62
25.43
27.43
26.66
29.45
27.45
30.24
11.50
27.45
26.05
34
8.07
Net margin%
13.47
14.32
15.59
17.18
15.46
17.22
17.82
19.55
22.19
19.35
14.00
19.35
17.20
50
12.54
P/E ratio (avg)x
44.09
43.30
42.36
42.35
43.67
41.72
40.19
44.25
51.16
50.14
32.64
44.25
43.49
16
15.26
EV/EBITx
33.60
32.71
32.33
34.98
35.13
33.76
34.87
38.85
37.86
36.77
22.04
36.77
34.92
73
4.50
FCF yield (avg)%
6.43
4.95
4.70
3.69
5.63
7.43
9.27
7.89
9.47
11.79
17.92
9.27
6.93
20
2.26
FCF margin%
21.84
21.83
23.19
24.54
23.54
21.32
21.70
23.67
22.96
23.79
16.42
22.96
23.08
36
1.736
FCF / Net incomex
1.332
1.422
1.567
1.598
1.703
1.736
1.784
1.794
1.707
1.602
1.261
1.736
1.652
24
2.10
ROIC%
32.00
29.22
29.85
31.39
29.41
28.37
28.12
29.90
32.51
35.28
24.51
29.90
29.87
9
2.11
Return on equity%
30.24
29.93
29.08
27.41
29.16
31.70
29.94
29.82
31.18
28.85
28.28
29.94
29.88
61
16.47
Return on assets%
23.86
25.27
28.24
26.86
29.54
32.03
29.61
28.35
29.09
30.03
8.93
29.61
28.72
83
1.08
EPS¥
0.75
0.84
0.95
1.09
1.11
1.05
1.13
1.09
1.09
1.07
1.14
(0.71%)
4.04%
—
16.58
EPS growth%
21.41
23.02
21.09
21.78
23.64
23.74
23.85
25.79
25.46
24.41
24.42
24.41
23.69
78
2.70
Bookvalue per sh¥
1.54
1.62
1.69
1.68
1.68
1.92
1.77
1.75
1.61
1.46
3.38
(2.81%)
0.25%
—
2.44
FCF per share¥
0.78
0.75
0.66
0.68
0.65
0.68
0.63
0.60
0.54
0.55
2.74
(3.11%)
(3.24%)
—
0.99
Dividend per sh¥
0.71
0.74
0.64
0.55
0.52
0.52
0.46
0.46
0.44
0.40
3.70
(5.24%)
(5.60%)
—
18.78
Div yield (avg)%
24.43
26.63
25.67
27.29
24.58
24.22
23.72
25.08
25.91
24.33
23.92
24.33
24.83
93
10.81
Payout ratio%
14.17
13.80
10.88
11.64
9.71
12.37
11.18
8.21
8.88
9.44
24.70
9.44
11.03
5
408.4
Shares (diluted)M
475.2
515.5
535.5
535.1
618.5
712.0
834.0
860.4
860.6
859.6
394.4
6.80%
6.60%
73
5.85
Buyback yield%
15.40
13.23
10.43
9.43
7.65
9.45
8.06
6.58
7.70
8.45
25.42
8.06
8.94
10
1.061
D/E ratiox
0.996
1.025
1.048
0.958
0.971
0.938
0.985
1.001
0.891
0.889
1.586
0.938
0.978
58
1.168
Enterprise value¥B
0.879
0.858
0.900
0.987
1.082
1.226
1.217
1.264
1.307
1.529
1.349
7.15%
7.13%
60
0.530
LT debt¥B
0.929
0.996
1.112
1.069
1.014
1.153
1.256
1.236
1.284
1.280
0.282
4.77%
4.75%
44
Revenue
¥1.287B
6.59%
1.00×
Cost of revenue
¥720.5M
6.66%
1.01×
Operating expenses
¥179.1M
6.36%
0.98×
Goodwill & intangibles
17.23%
Property and equipment
17.04%
Spread over hurdle
11.57%