1.322
Revenue¥B
0.680
0.718
0.758
0.810
0.868
0.917
0.974
1.061
1.112
1.214
1.429
6.94%
6.48%
57
6.38
Revenue growth%
16.01
15.17
16.94
16.05
16.48
19.11
16.35
14.66
16.33
17.63
10.00
16.35
16.34
89
20.81
Gross margin%
26.81
24.57
22.86
22.96
25.28
23.56
25.91
25.26
24.59
22.99
3.48
24.59
24.58
93
29.08
Operating margin%
4.57
4.08
6.60
8.82
8.13
11.02
9.38
6.65
8.93
10.85
6.57
9.38
8.47
82
10.01
Net margin%
17.53
16.00
14.71
14.43
13.44
13.86
12.08
12.94
11.28
11.96
7.34
12.08
13.65
20
26.14
P/E ratio (avg)x
12.41
12.10
12.52
10.65
11.36
10.75
11.53
12.39
12.97
12.18
14.14
12.18
12.14
68
7.682
EV/EBITx
23.12
20.99
19.14
19.28
20.15
20.22
21.88
23.85
25.53
28.22
34.04
23.85
21.44
54
26.89
FCF yield (avg)%
7.94
8.95
11.21
12.64
13.12
15.36
17.64
14.97
14.27
13.74
2.79
14.97
13.43
22
28.33
FCF margin%
6.97
7.39
5.24
2.73
3.70
3.71
3.83
5.91
5.33
4.73
16.94
4.73
4.99
5
0.357
FCF / Net incomex
0.246
0.277
0.304
0.309
0.326
0.339
0.386
0.395
0.450
0.500
1.639
0.395
0.332
29
7.08
ROIC%
12.25
10.37
13.03
11.41
11.04
12.81
11.33
12.77
14.70
14.90
11.87
12.81
12.51
48
13.47
Return on equity%
11.13
10.67
11.71
12.22
13.93
16.19
13.57
12.15
9.23
8.84
26.30
12.15
11.93
86
26.02
Return on assets%
26.25
23.97
21.85
22.75
21.65
24.06
26.29
26.12
25.36
23.99
22.52
25.36
24.02
38
3.42
EPS¥
5.40
5.14
5.19
5.77
5.63
5.73
5.88
5.21
4.99
4.49
3.79
(4.44%)
(2.70%)
—
23.52
EPS growth%
24.57
27.57
29.89
32.57
34.26
35.28
33.41
34.11
33.80
33.51
17.94
33.80
33.46
95
1.05
Bookvalue per sh¥
2.33
2.57
2.81
2.94
2.95
3.40
3.95
4.39
4.37
4.41
2.01
8.40%
6.72%
—
5.76
FCF per share¥
4.60
4.37
3.92
3.69
3.64
3.35
2.90
2.58
2.24
2.10
4.55
(10.39%)
(7.68%)
—
1.20
Dividend per sh¥
6.68
6.95
6.36
6.84
6.44
7.08
6.74
6.84
7.66
7.21
1.21
2.29%
1.44%
—
15.12
Div yield (avg)%
1.87
0.40
1.23
0.40
0.40
0.40
0.40
0.40
1.58
0.40
26.73
0.40
0.40
67
20.35
Payout ratio%
24.41
22.51
20.77
21.62
20.95
22.35
24.64
22.03
20.99
19.74
10.38
22.03
21.82
12
95.97
Shares (diluted)M
151.3
164.9
161.3
159.2
165.1
174.2
194.1
227.2
258.2
299.6
97.20
12.66%
7.68%
64
21.94
Buyback yield%
7.55
10.17
12.05
14.40
11.96
12.27
14.05
16.21
17.60
18.34
23.99
16.21
13.16
67
1.597
D/E ratiox
1.388
1.369
1.215
1.106
1.060
1.165
1.155
1.223
1.153
1.165
0.103
1.165
1.165
19
1.364
Enterprise value¥B
0.983
1.015
1.049
1.223
1.341
1.371
1.514
1.604
1.558
1.489
0.075
2.12%
3.76%
93
1.126
LT debt¥B
0.166
0.171
0.180
0.182
0.176
0.176
0.152
0.152
0.160
0.162
1.578
(1.58%)
(0.14%)
41
Revenue
¥1.214B
6.48%
1.00×
Cost of revenue
¥736.7M
6.68%
1.02×
Operating expenses
¥222.7M
6.54%
1.01×
Goodwill & intangibles
18.83%
Property and equipment
15.99%
Spread over hurdle
(4.76%)