0.659
Revenue¥B
1.422
1.558
1.667
1.831
1.953
2.125
2.249
2.474
2.663
2.933
0.699
8.47%
8.12%
63
2.78
Revenue growth%
19.20
18.36
19.80
19.85
20.06
22.24
19.55
17.12
18.84
18.33
15.52
18.84
19.38
82
13.06
Gross margin%
24.41
21.72
21.62
22.50
22.97
24.68
23.50
23.33
21.40
18.75
24.82
23.33
22.73
71
28.10
Operating margin%
5.25
3.56
1.43
0.40
2.32
3.65
2.53
2.08
0.62
2.86
18.28
2.53
2.43
42
8.49
Net margin%
30.36
31.18
29.41
30.88
32.91
30.53
28.65
30.27
27.75
26.54
28.08
28.65
30.31
91
20.43
P/E ratio (avg)x
46.14
46.04
47.86
45.03
50.18
46.93
48.66
53.09
55.28
61.85
16.86
53.09
48.26
45
37.06
EV/EBITx
7.956
7.288
7.703
7.196
6.826
6.114
6.436
6.734
7.347
7.394
15.00
6.734
7.242
43
4.30
FCF yield (avg)%
24.79
22.93
21.28
24.25
25.39
24.78
25.24
26.22
27.65
30.40
23.17
26.22
25.01
67
16.69
FCF margin%
12.17
14.14
13.69
11.13
8.26
6.22
7.00
6.65
8.69
10.37
13.02
7.00
9.53
86
0.314
FCF / Net incomex
1.421
1.521
1.672
1.771
1.661
1.755
1.889
1.750
1.600
1.719
1.687
1.750
1.695
21
22.38
ROIC%
11.83
10.26
8.28
5.58
7.56
8.78
8.37
7.20
10.04
9.97
4.52
8.78
8.58
61
20.93
Return on equity%
24.80
25.71
24.04
22.11
20.44
21.67
23.61
21.96
22.76
24.47
29.16
22.76
23.18
79
2.69
Return on assets%
22.51
25.44
25.62
26.56
27.38
29.09
27.00
28.21
25.29
27.05
28.49
27.05
26.78
31
1.50
EPS¥
0.68
0.75
0.82
0.79
0.79
0.73
0.76
0.75
0.79
0.83
1.63
1.19%
2.69%
—
7.63
EPS growth%
18.15
20.02
19.36
20.82
18.37
18.96
19.07
17.18
18.21
21.18
22.87
18.96
19.01
62
0.37
Bookvalue per sh¥
1.69
1.48
1.31
1.25
1.13
1.04
1.00
0.98
0.91
0.85
1.44
(5.55%)
(5.96%)
—
1.20
FCF per share¥
0.72
0.68
0.69
0.69
0.71
0.72
0.77
0.81
0.74
0.75
1.54
0.97%
0.73%
—
1.11
Dividend per sh¥
0.60
0.58
0.58
0.59
0.56
0.59
0.62
0.63
0.67
0.62
1.13
1.85%
(0.12%)
—
20.94
Div yield (avg)%
5.35
4.32
4.37
1.84
0.40
0.40
0.40
1.81
0.40
0.40
24.60
0.40
1.11
45
15.16
Payout ratio%
14.15
13.00
11.22
10.01
9.43
11.37
9.40
7.51
7.28
5.31
2.22
7.51
9.72
83
548.3
Shares (diluted)M
617.2
579.7
542.1
543.8
516.5
598.9
659.0
633.7
634.8
689.2
528.7
5.94%
2.04%
42
16.84
Buyback yield%
23.40
21.20
23.59
23.49
26.47
24.57
27.08
29.47
32.12
31.95
22.19
29.47
25.52
39
1.458
D/E ratiox
2.064
1.903
2.015
1.943
1.872
2.069
2.101
1.950
2.079
2.057
1.196
2.069
2.036
49
1.419
Enterprise value¥B
1.175
1.321
1.456
1.497
1.599
1.808
2.158
2.202
2.620
3.118
1.304
14.29%
10.53%
68
0.655
LT debt¥B
2.768
2.712
2.913
3.411
3.679
4.381
5.173
5.471
5.605
5.410
0.578
8.02%
7.40%
43
Revenue
¥2.933B
8.12%
1.00×
Cost of revenue
¥1.618B
7.84%
0.97×
Operating expenses
¥555.7M
8.83%
1.07×
Property and equipment
18.89%
Goodwill & intangibles
14.81%
Spread over hurdle
(0.34%)