0.883
Revenue¥B
0.941
0.988
1.036
1.088
1.134
1.176
1.251
1.313
1.388
1.506
0.916
5.84%
5.42%
15
28.07
Revenue growth%
16.79
19.48
19.29
21.39
23.74
24.91
27.09
26.13
26.75
26.30
20.65
26.30
24.33
83
10.04
Gross margin%
24.90
27.64
26.01
24.40
23.43
25.53
23.72
25.65
23.48
20.65
6.92
23.72
24.65
15
16.67
Operating margin%
14.08
12.74
12.10
12.34
13.99
13.53
15.79
15.87
17.07
16.24
4.53
15.87
14.04
25
15.04
Net margin%
5.43
8.02
10.26
9.64
8.05
9.79
12.29
12.75
9.76
11.73
24.06
11.73
9.78
85
34.63
P/E ratio (avg)x
32.15
31.78
29.93
33.29
36.70
33.47
33.26
31.08
31.46
33.31
36.50
33.26
32.70
54
21.12
EV/EBITx
13.72
13.55
13.56
13.26
12.87
13.91
13.73
15.56
15.33
15.80
12.07
15.33
13.72
60
27.15
FCF yield (avg)%
16.86
17.82
15.46
18.17
15.85
15.02
16.02
14.88
15.75
13.92
16.51
15.02
15.80
84
6.49
FCF margin%
5.64
2.79
1.69
1.00
0.40
0.40
0.40
0.40
1.56
0.78
11.24
0.40
0.89
85
0.370
FCF / Net incomex
0.232
0.210
0.189
0.192
0.202
0.186
0.175
0.159
0.162
0.170
0.722
0.170
0.187
47
14.15
ROIC%
1.49
3.39
4.99
3.39
0.40
0.94
3.89
6.32
8.18
10.35
24.75
6.32
3.64
32
19.69
Return on equity%
26.18
27.63
26.96
25.07
23.39
21.89
19.70
20.69
19.88
18.33
17.88
19.88
22.64
11
4.84
Return on assets%
19.70
22.10
19.30
20.49
22.29
21.20
18.76
16.79
19.56
17.81
9.41
18.76
19.63
75
0.58
EPS¥
2.79
2.82
2.81
2.79
3.07
3.14
3.32
3.31
3.45
3.38
0.61
1.95%
2.61%
—
6.52
EPS growth%
12.43
14.44
15.67
13.07
11.70
14.48
11.79
13.64
15.06
14.49
11.57
14.48
14.04
33
2.21
Bookvalue per sh¥
3.07
2.82
3.03
2.78
2.91
2.78
2.94
2.75
2.61
2.45
2.25
(3.37%)
(2.71%)
—
2.80
FCF per share¥
2.93
3.16
3.35
3.20
3.61
3.84
3.56
3.94
3.68
3.61
0.58
—
1.58%
—
0.77
Dividend per sh¥
1.47
1.75
2.02
2.13
2.12
2.28
2.38
2.62
3.17
3.19
1.47
8.54%
9.07%
—
10.40
Div yield (avg)%
19.81
20.36
19.56
21.36
22.91
23.54
21.93
23.02
21.37
21.50
25.03
21.93
21.44
90
22.61
Payout ratio%
29.19
28.73
27.28
27.54
26.08
27.84
26.78
27.79
30.22
31.53
28.79
27.84
27.81
17
345.3
Shares (diluted)M
425.8
385.8
434.3
408.1
404.0
421.6
407.2
375.7
359.6
340.5
337.8
(3.36%)
(1.25%)
82
12.07
Buyback yield%
2.90
3.90
5.92
4.99
3.95
4.87
2.58
0.40
0.40
3.16
11.71
2.58
3.53
84
0.872
D/E ratiox
1.779
1.963
1.851
2.025
1.917
1.819
2.037
1.972
1.950
2.167
0.400
1.972
1.956
93
1.622
Enterprise value¥B
0.846
0.801
0.918
0.928
1.025
1.080
1.168
1.154
1.098
1.124
0.163
1.87%
2.49%
55
1.250
LT debt¥B
2.214
2.685
2.683
2.792
2.812
3.352
3.831
3.809
4.608
4.743
1.344
11.02%
9.96%
62
Revenue
¥1.506B
5.42%
1.00×
Cost of revenue
¥1.037B
5.51%
1.01×
Operating expenses
¥198.4M
5.38%
1.00×
Goodwill & intangibles
17.31%
Property and equipment
15.09%
Spread over hurdle
(1.17%)