0.153
Revenue¥B
0.500
0.532
0.578
0.611
0.647
0.700
0.765
0.836
0.919
1.005
0.163
9.18%
8.04%
31
28.90
Revenue growth%
1.39
3.04
0.40
3.32
1.00
1.35
3.92
4.53
6.72
8.93
26.62
4.53
3.18
42
19.49
Gross margin%
25.88
27.28
26.07
27.66
26.92
24.92
25.49
24.13
25.89
28.78
3.35
25.49
25.98
73
14.21
Operating margin%
31.05
30.92
28.93
27.20
24.51
25.52
26.37
25.14
23.56
22.85
21.71
25.14
25.94
41
3.97
Net margin%
16.40
18.70
16.44
17.60
20.46
22.55
23.41
26.02
28.55
26.64
25.79
26.02
21.51
6
17.62
P/E ratio (avg)x
13.19
12.25
10.82
9.841
9.073
7.754
7.288
7.145
7.692
7.557
29.41
7.557
8.414
61
15.19
EV/EBITx
43.04
48.55
49.25
57.83
56.84
58.58
65.06
73.34
84.74
88.37
22.04
73.34
58.21
8
10.46
FCF yield (avg)%
15.19
12.66
10.04
11.45
9.83
10.32
7.39
6.18
6.60
5.15
14.63
6.60
9.94
59
10.04
FCF margin%
8.78
6.87
5.96
7.80
9.80
7.46
5.93
5.21
3.36
4.08
21.37
5.21
6.42
39
1.373
FCF / Net incomex
1.515
1.554
1.561
1.767
1.962
1.871
1.978
1.925
1.776
1.884
1.777
1.884
1.824
30
16.10
ROIC%
7.20
5.51
7.46
7.59
10.51
13.21
15.71
18.18
18.85
19.72
12.61
18.18
11.86
94
23.65
Return on equity%
25.74
25.31
23.23
26.22
24.16
21.63
20.14
20.36
18.75
20.38
11.81
20.36
22.43
35
19.87
Return on assets%
26.39
26.76
26.79
27.41
29.66
30.98
27.99
28.47
28.57
26.30
8.62
28.47
27.70
88
0.99
EPS¥
3.36
2.99
2.77
2.99
2.69
2.61
2.39
2.58
2.52
2.73
1.03
0.25%
(2.89%)
—
21.72
EPS growth%
9.06
7.18
6.47
9.42
9.25
12.03
9.57
6.85
5.69
7.76
8.53
7.76
8.41
73
1.43
Bookvalue per sh¥
2.87
3.16
3.00
3.19
3.63
3.70
3.50
3.74
4.30
4.09
3.68
2.38%
3.93%
—
2.71
FCF per share¥
2.80
2.98
3.02
2.93
2.83
2.98
2.99
2.55
2.20
2.15
1.40
(5.29%)
(4.23%)
—
3.95
Dividend per sh¥
2.65
2.78
3.22
3.65
3.62
3.71
3.59
3.93
4.47
4.89
3.49
6.23%
6.77%
—
17.30
Div yield (avg)%
26.32
26.24
24.31
23.15
21.01
18.73
16.32
17.66
17.32
19.82
15.76
17.66
20.41
44
9.97
Payout ratio%
10.15
12.75
14.92
14.73
15.13
15.10
15.03
12.51
13.27
12.23
22.87
13.27
14.00
64
100.2
Shares (diluted)M
70.96
67.82
63.16
56.23
50.62
51.09
50.35
45.29
46.41
40.72
102.3
(4.26%)
(6.41%)
82
3.39
Buyback yield%
13.42
13.65
14.81
16.76
16.34
14.26
13.90
16.15
14.91
13.58
5.20
14.26
14.53
79
0.449
D/E ratiox
1.107
1.139
1.011
0.920
0.980
0.905
0.810
0.809
0.868
0.802
0.321
0.810
0.913
17
1.331
Enterprise value¥B
1.549
1.567
1.798
1.697
1.778
1.860
1.886
1.814
1.839
1.872
0.426
1.05%
2.95%
79
1.033
LT debt¥B
1.203
1.303
1.223
1.082
1.136
1.104
1.185
1.041
0.933
0.857
0.465
(5.48%)
(3.77%)
86
Revenue
¥1.005B
8.04%
1.00×
Cost of revenue
¥619.0M
7.84%
0.98×
Operating expenses
¥140.0M
8.25%
1.02×
Property and equipment
19.76%
Goodwill & intangibles
19.28%
Cash and investments
17.55%
Spread over hurdle
(7.65%)