0.806
Revenue¥B
0.648
0.673
0.724
0.770
0.796
0.843
0.899
0.944
0.998
1.035
0.836
5.38%
5.36%
8
6.40
Revenue growth%
0.40
0.40
0.40
2.24
2.53
0.40
0.40
1.80
4.18
3.41
18.00
1.80
1.10
29
2.16
Gross margin%
27.20
28.55
29.89
27.27
29.67
26.68
27.43
30.37
30.71
28.40
4.88
28.40
28.48
39
22.30
Operating margin%
12.06
10.72
13.62
13.87
16.07
13.39
14.43
13.69
14.73
15.50
10.69
14.43
13.78
21
8.61
Net margin%
29.81
27.30
28.47
30.50
27.75
27.55
24.65
24.61
26.94
28.67
26.07
26.94
27.65
45
25.12
P/E ratio (avg)x
34.42
32.31
31.61
31.14
29.91
27.52
24.72
23.00
23.30
21.23
35.61
23.30
28.71
95
27.69
EV/EBITx
6.185
5.513
5.950
6.233
5.747
5.648
5.394
4.810
4.492
4.750
15.06
4.810
5.581
67
5.65
FCF yield (avg)%
30.12
28.72
28.48
30.36
32.87
34.69
34.21
37.19
35.35
36.25
18.30
35.35
33.54
86
3.79
FCF margin%
4.04
4.76
7.52
7.53
6.45
4.30
7.25
6.89
8.62
8.85
21.27
7.25
7.07
8
1.311
FCF / Net incomex
0.789
0.891
0.921
0.832
0.764
0.722
0.749
0.721
0.706
0.684
1.618
0.721
0.756
32
12.04
ROIC%
19.54
22.27
21.04
18.35
20.91
21.87
23.72
22.73
22.90
24.61
18.83
22.90
22.07
81
20.53
Return on equity%
26.78
26.71
24.61
25.18
25.96
25.79
24.47
21.79
21.44
23.82
20.92
23.82
24.89
20
14.22
Return on assets%
33.31
36.02
34.71
32.45
31.82
34.40
34.99
35.43
32.51
34.69
27.83
34.69
34.55
93
3.15
EPS¥
0.83
0.82
0.82
0.90
0.93
0.87
0.94
0.93
0.86
0.78
3.45
(3.33%)
0.26%
—
17.89
EPS growth%
9.09
6.98
9.04
10.84
8.71
9.37
9.02
11.56
13.61
11.60
22.22
11.56
9.23
8
1.68
Bookvalue per sh¥
0.84
0.93
1.06
1.06
1.17
1.29
1.38
1.32
1.19
1.11
3.75
(1.04%)
2.72%
—
1.07
FCF per share¥
4.93
4.96
4.51
4.27
4.71
4.30
4.34
4.00
4.16
4.15
2.12
(2.50%)
(0.41%)
—
2.47
Dividend per sh¥
1.95
1.95
1.90
1.87
1.95
2.25
2.58
2.64
2.84
2.96
0.90
8.76%
5.10%
—
18.27
Div yield (avg)%
25.63
28.34
29.26
31.04
29.06
30.47
30.95
28.62
29.36
30.18
5.48
30.18
29.31
70
26.70
Payout ratio%
25.57
23.04
21.45
21.97
19.50
18.02
17.44
15.81
17.73
19.38
19.15
17.73
19.44
59
161.3
Shares (diluted)M
275.1
316.4
371.8
392.2
427.0
463.7
488.8
555.1
554.9
625.0
158.7
7.92%
9.48%
19
10.65
Buyback yield%
19.59
19.94
22.48
22.44
22.87
20.59
19.13
17.20
17.38
18.03
2.36
18.03
19.76
62
1.150
D/E ratiox
1.705
1.738
1.829
2.124
2.092
2.482
2.405
2.517
2.883
3.154
1.746
2.517
2.264
60
0.150
Enterprise value¥B
1.192
1.164
1.241
1.389
1.433
1.546
1.679
1.947
1.881
1.940
0.433
6.25%
6.10%
69
734.2
LT debt¥M
288.8
322.6
317.4
306.8
335.6
380.8
442.1
477.4
534.4
523.0
250.3
9.28%
5.45%
79
Revenue
¥1.035B
5.36%
1.00×
Cost of revenue
¥552.8M
5.26%
0.99×
Operating expenses
¥137.6M
5.42%
1.01×
Property and equipment
17.19%
Spread over hurdle
20.98%