0.489
Revenue¥B
0.751
0.785
0.822
0.837
0.865
0.911
0.941
0.978
1.019
1.038
0.503
3.72%
3.48%
23
26.71
Revenue growth%
13.24
15.50
14.24
15.11
15.29
17.68
16.27
16.02
17.57
20.18
17.75
17.57
15.76
66
13.00
Gross margin%
24.30
22.23
23.95
23.49
25.94
27.74
29.29
29.87
28.67
30.09
13.57
29.29
26.84
72
20.12
Operating margin%
0.40
0.40
2.02
0.40
0.40
3.17
2.16
0.40
2.49
0.40
29.92
2.16
0.40
38
5.66
Net margin%
3.83
4.07
6.43
7.18
5.19
7.10
5.07
4.07
6.65
9.00
11.58
6.65
5.81
22
18.90
P/E ratio (avg)x
41.30
45.34
46.16
53.81
56.42
55.09
65.29
63.90
66.58
76.05
17.66
65.29
55.75
65
36.55
EV/EBITx
29.84
33.02
29.93
32.47
32.38
29.50
32.57
30.71
28.50
26.75
26.79
29.50
30.32
62
21.10
FCF yield (avg)%
21.15
22.09
21.92
22.41
25.29
22.40
20.12
19.74
20.87
22.89
7.00
20.87
22.01
43
11.37
FCF margin%
10.32
9.25
10.33
11.60
13.04
13.38
13.36
11.77
11.64
11.82
12.44
11.82
11.71
48
0.309
FCF / Net incomex
0.664
0.766
0.817
0.969
1.178
1.334
1.326
1.444
1.499
1.560
1.534
1.444
1.252
83
25.03
ROIC%
6.37
6.32
8.22
6.54
3.89
4.75
3.96
5.85
4.32
7.03
9.46
4.75
6.08
18
27.44
Return on equity%
5.65
8.42
10.14
7.27
4.99
3.49
3.21
3.65
2.29
5.16
7.91
3.49
5.07
53
24.33
Return on assets%
17.09
16.06
17.33
15.60
14.59
17.17
18.27
19.64
21.86
20.40
17.21
19.64
17.25
31
1.26
EPS¥
2.65
2.98
3.47
3.90
3.90
4.29
4.61
5.33
5.21
5.78
1.31
8.18%
9.29%
—
21.30
EPS growth%
16.36
16.29
14.93
12.87
9.94
8.61
10.54
13.26
16.26
14.53
18.50
13.26
13.89
56
2.27
Bookvalue per sh¥
2.44
2.52
2.45
2.32
2.32
2.50
2.42
2.55
2.34
2.56
2.60
2.01%
0.80%
—
2.58
FCF per share¥
2.07
2.22
2.35
2.35
2.76
2.66
2.85
2.95
2.92
3.08
0.42
2.21%
5.79%
—
2.61
Dividend per sh¥
1.26
1.21
1.17
1.18
1.35
1.49
1.54
1.42
1.63
1.88
0.55
6.82%
3.26%
—
12.88
Div yield (avg)%
29.33
26.57
24.48
25.42
26.20
25.16
23.24
24.62
25.76
24.36
20.12
24.62
25.29
58
14.73
Payout ratio%
8.67
11.44
10.63
9.81
12.57
12.90
15.78
13.60
12.79
10.85
4.07
12.90
12.00
37
337.8
Shares (diluted)M
467.5
480.3
481.3
461.5
529.3
568.2
591.7
695.6
706.9
784.9
336.5
8.20%
5.41%
10
22.45
Buyback yield%
17.40
19.11
19.11
19.42
16.48
16.03
18.21
18.47
18.83
18.19
9.92
18.21
18.34
30
1.203
D/E ratiox
0.826
0.934
1.000
0.907
0.840
0.891
0.958
1.015
1.062
1.118
1.609
1.015
0.946
6
221.0
Enterprise value¥M
230.2
238.7
240.0
239.8
261.0
278.5
258.8
249.1
259.9
290.8
111.7
2.19%
1.32%
63
882.2
LT debt¥M
548.1
529.2
478.5
471.7
421.4
405.9
352.6
350.0
348.9
330.3
309.8
(4.76%)
(6.27%)
61
Revenue
¥1.038B
3.48%
1.00×
Cost of revenue
¥564.5M
3.56%
1.01×
Operating expenses
¥163.3M
3.03%
0.96×
Property and equipment
14.90%
Goodwill & intangibles
14.78%
Spread over hurdle
27.33%