0.706
Revenue¥B
0.614
0.684
0.729
0.800
0.890
0.949
1.016
1.107
1.181
1.265
0.721
7.28%
8.22%
20
6.21
Revenue growth%
4.95
7.21
7.97
7.72
7.26
7.30
4.98
3.94
3.50
1.84
12.05
3.94
6.10
22
3.58
Gross margin%
5.30
5.28
2.50
4.09
6.32
3.71
5.79
3.17
4.60
5.55
2.18
4.60
4.94
75
28.39
Operating margin%
26.13
24.21
21.85
24.63
23.57
24.34
22.27
23.24
22.18
22.81
23.14
22.81
23.41
25
9.09
Net margin%
13.92
16.12
17.35
17.62
19.08
17.59
17.78
17.80
16.56
15.03
29.73
17.59
17.47
28
6.758
P/E ratio (avg)x
18.08
18.67
20.82
20.17
21.81
22.60
22.44
25.58
27.67
27.19
20.26
25.58
22.13
10
10.87
EV/EBITx
19.96
20.82
23.96
24.66
27.74
26.91
29.76
32.53
35.45
39.01
7.003
32.53
27.32
95
12.32
FCF yield (avg)%
30.75
28.42
30.87
33.16
35.99
34.25
35.77
35.85
38.50
41.43
15.48
35.85
35.01
63
16.02
FCF margin%
2.81
2.84
1.31
1.87
0.40
1.20
0.41
0.40
1.73
3.52
21.95
1.20
1.52
89
0.598
FCF / Net incomex
0.394
0.378
0.437
0.435
0.489
0.491
0.475
0.450
0.472
0.526
0.894
0.475
0.461
52
25.09
ROIC%
20.82
19.13
20.95
21.25
22.90
20.57
22.97
24.75
26.21
28.28
9.68
24.75
22.08
56
28.52
Return on equity%
8.77
8.71
9.29
7.34
8.19
6.34
7.75
6.74
9.03
10.30
6.34
7.75
8.45
26
6.59
Return on assets%
10.76
10.84
13.61
16.13
16.93
14.79
12.21
12.35
12.21
9.24
8.69
12.21
12.28
79
3.88
EPS¥
2.24
2.22
2.46
2.30
2.26
2.19
2.25
2.30
2.36
2.39
4.10
1.07%
1.84%
—
16.54
EPS growth%
24.04
22.62
24.13
23.20
22.62
20.66
18.58
16.08
16.64
17.99
10.59
17.99
21.64
44
2.41
Bookvalue per sh¥
1.73
1.84
1.96
2.19
2.60
2.52
2.96
3.24
3.49
4.01
4.04
9.04%
9.82%
—
2.85
FCF per share¥
4.61
4.70
5.45
5.90
6.56
7.02
7.69
7.67
8.54
8.84
2.17
6.13%
6.80%
—
0.58
Dividend per sh¥
4.63
5.24
5.55
6.15
6.61
6.52
6.58
7.26
8.33
9.46
0.70
7.45%
7.86%
—
24.63
Div yield (avg)%
12.86
10.10
11.83
10.32
10.55
11.43
12.99
14.00
13.59
13.40
2.82
13.40
12.35
42
14.41
Payout ratio%
5.96
5.57
3.63
0.97
2.00
0.46
0.40
0.40
3.28
2.44
20.20
0.46
2.22
44
190.2
Shares (diluted)M
247.6
261.6
276.3
266.4
284.3
301.9
326.4
326.1
305.4
358.5
188.3
4.74%
4.23%
60
22.93
Buyback yield%
22.90
24.82
23.57
24.90
26.84
29.43
26.54
26.87
24.00
23.26
14.82
26.54
24.86
24
1.706
D/E ratiox
0.536
0.503
0.519
0.569
0.585
0.649
0.678
0.652
0.731
0.800
0.957
0.678
0.617
77
0.449
Enterprise value¥B
0.952
0.975
1.134
1.066
1.198
1.365
1.468
1.674
1.894
2.064
0.425
11.49%
7.42%
8
0.857
LT debt¥B
1.394
1.229
1.136
1.034
1.010
0.998
0.919
0.816
0.724
0.733
0.332
(6.21%)
(6.98%)
21
Revenue
¥1.265B
8.22%
1.00×
Cost of revenue
¥870.4M
8.25%
1.00×
Operating expenses
¥218.7M
8.64%
1.04×
Property and equipment
16.07%
Spread over hurdle
(0.80%)