0.740
Revenue¥B
0.534
0.573
0.619
0.653
0.711
0.744
0.808
0.875
0.945
1.015
0.826
7.38%
7.52%
30
3.70
Revenue growth%
18.25
18.45
17.10
16.60
15.67
14.56
13.53
15.31
17.00
14.85
9.10
14.85
16.13
7
29.54
Gross margin%
11.84
10.66
9.79
7.31
8.38
10.82
12.29
12.74
13.15
13.37
6.44
12.74
11.33
28
19.91
Operating margin%
15.26
14.25
12.11
10.47
12.45
10.12
12.89
10.01
10.69
13.13
23.94
10.69
12.28
89
4.67
Net margin%
22.14
22.76
24.57
24.41
24.16
25.66
23.50
25.52
25.69
25.04
7.26
25.52
24.49
58
21.37
P/E ratio (avg)x
6.862
6.642
6.144
5.550
4.892
4.705
4.967
5.038
4.423
3.832
15.26
4.705
5.002
43
25.71
EV/EBITx
24.91
23.78
24.80
24.65
25.26
25.43
25.85
25.44
28.48
28.59
30.25
25.85
25.35
80
14.24
FCF yield (avg)%
29.81
31.66
29.33
26.56
29.54
27.30
29.08
28.56
28.01
30.88
6.11
28.56
29.20
47
16.95
FCF margin%
22.11
19.81
21.88
19.14
18.43
15.90
14.09
14.72
16.19
16.57
11.37
15.90
17.50
27
1.710
FCF / Net incomex
0.387
0.368
0.358
0.337
0.360
0.394
0.443
0.472
0.509
0.555
1.455
0.472
0.391
40
7.98
ROIC%
21.63
23.01
24.89
22.52
22.96
24.73
27.40
26.16
24.56
21.90
18.06
24.73
23.78
62
10.23
Return on equity%
22.78
20.85
20.05
18.97
16.28
17.93
18.44
16.82
14.75
17.37
10.66
17.37
18.19
32
2.35
Return on assets%
19.83
19.77
22.40
23.85
25.22
25.55
25.66
23.46
21.73
24.68
20.02
24.68
23.65
79
2.00
EPS¥
3.72
3.30
3.55
3.79
3.83
3.62
3.24
3.11
2.77
2.65
2.22
(7.14%)
(2.70%)
—
29.28
EPS growth%
14.38
11.50
10.06
12.12
12.00
14.84
14.79
13.83
14.29
13.88
4.90
14.29
13.86
68
1.40
Bookvalue per sh¥
2.42
2.26
2.57
2.63
2.47
2.39
2.38
2.52
2.33
2.60
3.88
1.07%
(0.05%)
—
3.22
FCF per share¥
1.47
1.49
1.59
1.69
1.50
1.57
1.45
1.39
1.38
1.37
2.01
(1.77%)
(1.82%)
—
1.42
Dividend per sh¥
1.69
1.73
1.77
1.82
1.68
1.56
1.39
1.25
1.17
1.20
2.51
(6.48%)
(3.37%)
—
16.60
Div yield (avg)%
18.95
21.81
22.49
23.20
21.59
23.15
22.72
22.65
20.92
19.03
25.72
22.65
22.15
93
7.85
Payout ratio%
2.54
3.84
0.84
0.40
0.40
0.40
1.71
1.48
2.71
1.80
18.83
1.71
1.59
8
90.51
Shares (diluted)M
93.93
88.44
91.02
87.03
77.87
80.87
84.43
80.47
70.16
68.52
86.37
(2.53%)
(3.07%)
22
24.39
Buyback yield%
19.18
16.71
18.30
18.60
15.87
15.86
15.91
14.16
14.27
12.18
10.95
14.27
15.89
95
0.550
D/E ratiox
1.332
1.514
1.629
1.681
1.566
1.555
1.589
1.813
1.779
1.806
0.198
1.779
1.609
35
271.5
Enterprise value¥M
272.1
255.9
272.5
241.6
231.7
247.6
255.9
248.0
239.8
218.7
599.6
(1.15%)
(1.70%)
79
374.9
LT debt¥M
54.63
57.84
60.05
57.90
61.07
60.47
69.93
75.11
77.32
87.82
567.3
7.54%
5.68%
30
Revenue
¥1.015B
7.52%
1.00×
Cost of revenue
¥526.4M
7.48%
1.00×
Operating expenses
¥250.5M
7.61%
1.01×
Property and equipment
17.20%
Goodwill & intangibles
15.83%
Spread over hurdle
(0.26%)