0.535
Revenue¥B
1.526
1.591
1.662
1.677
1.683
1.702
1.738
1.775
1.848
1.848
0.575
1.89%
2.24%
32
6.78
Revenue growth%
20.00
21.65
22.70
20.29
18.22
18.70
19.35
20.58
22.98
21.71
18.60
20.58
20.44
80
25.30
Gross margin%
18.13
15.14
14.10
15.05
13.81
13.46
11.21
14.19
15.96
13.11
10.08
13.46
14.15
83
5.18
Operating margin%
14.55
12.34
9.74
9.04
10.74
11.19
13.22
12.88
10.77
10.80
13.84
11.19
10.99
6
24.55
Net margin%
10.46
10.80
12.47
12.15
11.51
10.34
10.48
8.07
9.91
9.60
10.07
9.91
10.47
32
17.93
P/E ratio (avg)x
35.24
36.77
38.85
37.97
38.93
42.91
41.62
44.44
51.82
54.52
15.19
44.44
40.27
83
18.03
EV/EBITx
8.395
7.490
8.064
7.582
7.298
7.594
6.806
6.626
5.678
5.379
10.17
6.626
7.394
55
22.81
FCF yield (avg)%
9.74
11.23
9.62
7.76
9.82
12.45
13.15
12.22
13.44
11.06
5.72
12.45
11.15
35
28.05
FCF margin%
6.61
4.96
4.30
4.86
5.17
5.71
6.97
6.94
8.79
7.01
17.86
6.97
6.16
43
0.714
FCF / Net incomex
1.931
2.005
1.961
2.174
2.050
2.395
2.393
2.770
2.936
3.304
1.609
2.770
2.284
35
24.69
ROIC%
14.73
15.77
16.50
14.53
11.78
11.53
12.32
13.92
15.33
14.17
18.54
13.92
14.35
34
10.83
Return on equity%
31.07
32.44
32.33
35.20
32.68
29.74
28.14
30.25
33.07
33.03
25.77
30.25
32.39
66
23.49
Return on assets%
30.82
28.49
28.68
30.97
29.28
30.21
32.94
30.59
28.36
30.31
26.77
30.31
30.26
91
1.87
EPS¥
1.71
1.57
1.72
1.77
1.80
1.71
1.51
1.46
1.43
1.48
1.95
(3.85%)
(1.66%)
—
7.45
EPS growth%
27.41
25.86
24.54
26.30
29.09
26.56
25.94
24.35
25.52
26.08
17.54
25.94
26.01
88
1.05
Bookvalue per sh¥
3.13
3.46
3.91
4.47
5.02
5.59
5.60
6.58
7.88
8.35
1.87
10.69%
12.05%
—
1.92
FCF per share¥
0.48
0.45
0.38
0.39
0.36
0.38
0.40
0.34
0.36
0.32
0.85
(2.22%)
(4.21%)
—
1.58
Dividend per sh¥
1.15
1.27
1.27
1.12
1.13
1.17
1.30
1.38
1.34
1.19
0.54
1.14%
0.98%
—
21.77
Div yield (avg)%
0.40
0.40
0.40
0.40
1.49
0.40
0.40
1.66
2.57
0.40
9.61
0.40
0.40
43
26.63
Payout ratio%
6.05
5.50
5.08
7.86
5.35
3.70
5.79
3.51
0.97
0.40
7.21
3.51
5.21
46
641.2
Shares (diluted)M
518.0
461.1
495.4
484.5
452.6
438.8
467.2
475.9
453.2
416.9
642.5
(1.63%)
(2.03%)
53
21.69
Buyback yield%
35.94
34.48
32.08
34.99
34.22
35.58
37.66
37.10
38.62
36.72
9.27
37.10
35.76
38
1.622
D/E ratiox
0.672
0.645
0.719
0.719
0.758
0.681
0.758
0.852
0.957
0.960
0.830
0.852
0.739
38
0.772
Enterprise value¥B
1.616
1.672
1.772
2.097
2.139
2.292
2.679
2.547
2.635
2.705
0.957
4.81%
6.72%
80
0.947
LT debt¥B
1.094
0.970
0.822
0.761
0.724
0.737
0.793
0.848
0.893
0.797
1.310
1.95%
(2.91%)
9
Revenue
¥1.848B
2.24%
1.00×
Cost of revenue
¥1.293B
2.24%
1.00×
Operating expenses
¥272.1M
2.18%
0.99×
Goodwill & intangibles
17.77%
Property and equipment
16.53%
Spread over hurdle
42.30%