0.644
Revenue¥B
0.886
0.910
0.966
1.021
1.086
1.128
1.191
1.242
1.307
1.365
0.665
4.68%
4.85%
49
26.95
Revenue growth%
28.32
28.56
26.54
29.36
28.78
31.68
34.59
32.06
33.87
36.87
21.47
33.87
30.52
44
23.36
Gross margin%
5.82
7.59
9.62
9.16
11.18
10.04
8.79
6.09
4.55
3.43
24.68
6.09
8.19
26
23.95
Operating margin%
13.14
16.01
18.63
17.00
19.56
17.27
15.16
15.07
13.04
14.02
27.25
15.07
15.59
17
14.24
Net margin%
20.78
18.81
20.38
17.81
19.98
22.28
20.47
19.05
21.72
20.98
22.31
20.98
20.42
44
34.46
P/E ratio (avg)x
9.258
9.247
7.955
7.324
7.338
7.978
6.945
6.543
6.829
7.070
27.41
6.945
7.331
33
31.52
EV/EBITx
32.06
32.00
31.85
30.09
33.13
32.67
30.79
32.71
30.23
28.28
17.45
30.79
31.93
18
19.83
FCF yield (avg)%
0.40
0.40
0.40
3.34
1.64
1.05
0.40
0.40
0.40
0.40
15.74
0.40
0.40
81
20.47
FCF margin%
21.61
24.40
25.63
27.84
28.89
27.37
25.62
26.25
25.86
26.49
24.72
26.25
26.05
10
0.377
FCF / Net incomex
0.776
0.692
0.693
0.749
0.673
0.652
0.613
0.604
0.617
0.563
0.432
0.613
0.663
10
20.69
ROIC%
27.68
28.08
29.21
30.80
32.15
33.86
31.34
30.71
31.55
32.79
16.96
31.55
31.07
94
8.48
Return on equity%
9.58
12.08
12.90
9.94
10.30
9.93
12.24
14.07
12.88
13.35
14.52
12.88
12.16
69
26.79
Return on assets%
18.71
21.60
21.76
20.59
17.98
19.93
21.09
22.29
19.45
19.83
11.44
19.93
20.26
28
2.52
EPS¥
0.48
0.55
0.54
0.53
0.53
0.58
0.63
0.70
0.71
0.72
2.82
6.34%
4.45%
—
27.01
EPS growth%
6.89
4.20
5.35
8.09
6.68
6.61
6.57
4.22
6.24
6.96
21.70
6.57
6.59
57
2.46
Bookvalue per sh¥
2.52
2.33
2.69
2.65
2.57
2.72
2.90
2.77
2.66
2.61
2.20
0.30%
(0.46%)
—
1.86
FCF per share¥
4.35
4.64
4.46
4.37
4.27
4.55
4.83
5.76
6.77
7.02
1.80
10.43%
4.74%
—
1.47
Dividend per sh¥
4.57
4.61
5.04
5.12
5.02
5.24
5.70
5.88
6.90
8.19
2.39
10.31%
6.30%
—
21.37
Div yield (avg)%
9.77
10.82
9.43
9.94
8.02
7.77
6.29
5.60
7.14
7.60
4.61
7.14
7.89
12
22.18
Payout ratio%
10.90
13.07
11.19
13.02
14.17
13.44
12.87
14.02
11.61
14.26
12.90
13.44
13.05
34
234.1
Shares (diluted)M
207.7
185.3
200.0
187.8
205.3
201.0
198.7
220.6
205.4
203.1
235.7
(0.21%)
(0.66%)
8
10.96
Buyback yield%
18.72
20.11
17.70
18.71
19.15
19.04
19.38
17.41
14.53
16.21
13.59
17.41
18.71
6
0.843
D/E ratiox
1.198
1.289
1.180
1.241
1.051
0.932
1.005
1.048
0.920
0.916
0.965
0.932
1.050
69
1.338
Enterprise value¥B
1.089
1.239
1.223
1.369
1.475
1.415
1.609
1.840
1.837
2.094
1.312
7.26%
6.98%
56
1.128
LT debt¥B
0.895
0.862
0.866
0.830
0.872
0.905
0.947
0.899
0.902
0.925
1.152
1.20%
0.49%
8
Revenue
¥1.365B
4.85%
1.00×
Cost of revenue
¥872.3M
4.66%
0.98×
Operating expenses
¥277.4M
5.29%
1.04×
Goodwill & intangibles
19.81%
Property and equipment
14.79%
Spread over hurdle
21.87%