0.791
Revenue¥B
1.318
1.394
1.485
1.599
1.690
1.805
1.931
2.056
2.160
2.269
0.835
6.07%
6.05%
18
27.34
Revenue growth%
18.28
19.11
17.72
18.91
16.50
17.93
16.10
16.81
15.41
15.10
29.92
16.10
17.26
41
23.33
Gross margin%
15.67
14.24
12.24
14.52
14.55
15.29
18.01
16.43
14.97
16.93
28.97
16.43
15.13
28
21.14
Operating margin%
13.82
16.57
15.76
14.84
13.76
13.57
12.17
14.26
13.17
16.15
9.60
13.57
14.04
12
16.83
Net margin%
6.93
7.72
7.39
9.76
7.16
7.98
10.05
11.96
11.82
9.65
29.54
10.05
8.81
85
22.38
P/E ratio (avg)x
49.26
52.26
56.92
52.62
48.44
52.25
58.13
54.42
50.17
49.59
35.04
52.25
52.25
52
29.73
EV/EBITx
48.65
46.00
51.68
55.46
54.10
60.58
65.02
66.39
64.93
67.69
28.80
65.02
58.02
52
6.66
FCF yield (avg)%
10.93
10.47
9.18
11.52
12.66
9.97
10.81
13.14
14.57
17.17
9.62
13.14
11.22
73
2.94
FCF margin%
6.42
7.03
8.73
9.03
6.58
8.66
6.10
5.19
7.33
6.62
29.06
6.62
6.83
42
0.330
FCF / Net incomex
0.125
0.130
0.135
0.128
0.118
0.128
0.120
0.126
0.136
0.148
0.403
0.128
0.128
43
12.80
ROIC%
17.33
19.78
17.51
16.32
14.60
12.13
11.31
13.00
14.02
11.62
21.16
12.13
14.31
7
20.82
Return on equity%
9.18
7.78
8.23
9.98
12.01
11.21
10.83
11.72
14.59
16.33
8.53
11.72
11.02
61
28.36
Return on assets%
14.32
13.81
16.51
18.72
19.30
19.29
18.39
19.33
20.92
21.91
15.11
19.33
19.01
24
4.01
EPS¥
5.60
5.87
6.48
6.90
7.67
8.29
8.23
8.66
8.41
8.04
4.21
0.94%
2.49%
—
7.40
EPS growth%
12.85
11.94
9.92
8.80
5.98
3.28
0.56
2.93
1.94
0.40
5.22
1.94
4.63
74
1.93
Bookvalue per sh¥
5.35
4.66
4.53
4.18
4.06
4.10
4.09
3.86
4.17
4.59
2.85
2.50%
(2.18%)
—
2.71
FCF per share¥
3.52
3.29
3.62
3.55
3.93
4.21
4.82
4.96
5.63
5.24
1.92
5.91%
4.50%
—
6.52
Dividend per sh¥
7.34
7.92
8.41
7.35
7.47
7.69
6.94
6.79
6.23
6.70
6.52
(2.15%)
(0.15%)
—
12.28
Div yield (avg)%
11.42
10.01
10.76
13.61
14.46
16.50
16.03
18.74
16.23
17.60
16.64
16.50
15.25
89
29.24
Payout ratio%
3.27
0.50
0.40
1.49
2.67
0.40
2.49
1.40
3.89
3.88
27.84
2.49
1.99
40
140.2
Shares (diluted)M
197.1
201.5
219.8
241.2
259.4
292.4
346.0
349.1
366.2
430.4
147.0
10.65%
7.91%
39
24.34
Buyback yield%
23.90
26.48
27.66
26.67
23.72
21.77
19.75
16.89
18.43
17.97
14.03
18.43
22.74
74
1.453
D/E ratiox
1.428
1.542
1.659
1.787
1.984
2.168
2.119
2.280
2.593
2.521
0.849
2.280
2.052
44
1.790
Enterprise value¥B
1.350
1.458
1.494
1.782
1.736
2.051
2.028
2.049
2.388
2.398
0.776
6.68%
7.64%
64
1.061
LT debt¥B
1.238
1.222
1.242
1.354
1.528
1.763
1.823
1.945
1.800
1.784
0.517
3.15%
3.55%
22
Revenue
¥2.269B
6.05%
1.00×
Cost of revenue
¥1.132B
5.70%
0.97×
Operating expenses
¥475.2M
6.24%
1.02×
Goodwill & intangibles
17.35%
Property and equipment
17.06%
Spread over hurdle
46.92%