0.628
Revenue¥B
0.922
0.934
0.972
0.985
0.990
1.033
1.047
1.080
1.117
1.124
0.690
2.58%
2.14%
68
18.32
Revenue growth%
8.69
6.69
7.72
10.67
9.81
8.66
6.24
3.33
1.02
0.40
7.79
3.33
7.20
64
3.85
Gross margin%
22.25
24.19
24.58
26.96
27.77
25.10
26.81
27.21
25.73
23.85
9.65
25.73
25.41
61
21.79
Operating margin%
17.37
17.23
16.54
17.00
15.60
18.49
16.91
13.95
15.21
12.65
28.51
15.21
16.73
6
2.96
Net margin%
24.40
24.83
27.31
27.01
28.56
26.94
26.57
26.56
24.74
25.68
20.73
26.56
26.57
54
6.060
P/E ratio (avg)x
13.46
12.53
12.14
11.60
11.14
11.24
10.57
10.58
9.883
10.69
11.38
10.58
11.19
19
9.081
EV/EBITx
15.80
14.64
14.39
14.44
13.34
12.96
12.72
13.55
15.10
14.74
19.92
13.55
14.41
94
6.15
FCF yield (avg)%
14.94
15.58
13.49
11.43
11.79
8.91
8.12
8.00
8.82
6.26
7.88
8.12
10.17
10
27.17
FCF margin%
9.95
11.53
9.23
9.85
11.84
12.73
14.77
13.53
13.15
10.61
19.09
13.15
11.69
8
0.122
FCF / Net incomex
0.582
0.686
0.731
0.710
0.798
0.874
1.045
1.097
1.168
1.211
0.223
1.097
0.836
63
19.97
ROIC%
10.68
12.96
11.16
10.38
11.47
12.95
12.58
9.67
12.54
11.38
22.43
12.54
11.42
18
16.52
Return on equity%
14.68
15.13
13.64
13.73
11.64
12.08
10.12
10.21
10.51
13.38
5.02
10.51
12.73
74
25.03
Return on assets%
10.26
12.03
13.63
13.15
14.79
15.26
14.52
17.31
18.64
19.36
12.95
17.31
14.65
41
0.81
EPS¥
1.08
1.10
1.17
1.14
1.15
1.20
1.31
1.29
1.22
1.36
0.87
3.43%
2.71%
—
18.16
EPS growth%
33.79
36.71
37.21
36.63
35.04
33.24
33.41
36.07
36.28
34.08
15.33
34.08
35.55
54
1.10
Bookvalue per sh¥
0.81
0.87
0.83
0.88
0.87
0.82
0.93
0.88
0.99
0.98
0.69
2.38%
2.04%
—
0.83
FCF per share¥
3.95
4.19
4.17
3.96
4.23
4.24
4.65
5.15
4.84
5.24
0.56
4.35%
3.78%
—
1.64
Dividend per sh¥
2.44
2.21
2.06
2.12
2.10
1.84
1.63
1.52
1.43
1.43
2.43
(7.44%)
(5.13%)
—
29.50
Div yield (avg)%
15.96
14.44
16.81
18.72
18.54
20.77
22.09
20.14
17.83
20.58
17.61
20.58
18.63
68
6.12
Payout ratio%
12.30
13.64
16.18
14.28
11.59
14.47
17.35
14.45
14.61
17.33
6.10
14.61
14.46
20
193.1
Shares (diluted)M
233.4
228.2
211.0
231.0
257.7
257.7
237.6
250.2
257.3
231.2
192.1
(2.15%)
(1.05%)
61
23.44
Buyback yield%
28.54
29.78
27.23
28.38
26.94
27.37
30.23
28.73
31.42
32.18
21.77
30.23
28.64
91
0.114
D/E ratiox
1.617
1.445
1.494
1.422
1.482
1.509
1.487
1.563
1.533
1.650
0.571
1.533
1.501
69
590.2
Enterprise value¥M
582.1
585.9
554.0
584.8
543.8
535.8
502.9
573.9
603.1
555.6
235.2
0.43%
0.65%
7
776.9
LT debt¥M
73.68
73.05
81.36
85.66
81.26
87.93
81.47
88.72
88.79
101.3
781.7
4.50%
3.93%
82
Revenue
¥1.124B
2.14%
1.00×
Cost of revenue
¥787.0M
2.14%
1.00×
Operating expenses
¥235.9M
2.67%
1.05×
Goodwill & intangibles
16.66%
Property and equipment
14.14%
Spread over hurdle
(1.78%)