1.011
Revenue¥B
0.978
1.011
1.075
1.123
1.143
1.195
1.244
1.296
1.376
1.412
1.130
4.31%
4.36%
69
27.73
Revenue growth%
22.42
23.54
22.52
20.30
22.98
23.17
24.61
25.26
23.26
24.25
29.73
24.25
23.21
44
25.02
Gross margin%
23.39
25.63
24.02
23.00
22.08
20.00
22.20
19.80
22.41
22.30
22.87
22.20
22.36
39
21.39
Operating margin%
9.10
10.81
12.63
10.93
12.31
12.32
12.00
11.12
10.48
11.62
5.96
11.62
11.37
81
28.66
Net margin%
12.02
10.37
9.27
9.54
12.32
11.01
13.27
15.11
15.98
18.31
15.34
15.11
12.17
79
6.115
P/E ratio (avg)x
15.39
16.63
14.88
15.94
16.81
16.63
18.20
18.58
18.22
16.63
31.30
18.20
16.63
7
19.72
EV/EBITx
9.322
11.07
10.78
10.41
11.44
11.42
12.49
14.70
16.35
17.20
12.81
14.70
11.43
7
3.36
FCF yield (avg)%
9.96
7.51
6.11
4.34
1.55
4.06
5.52
3.75
0.81
0.67
25.40
3.75
4.20
81
24.53
FCF margin%
5.51
2.67
3.86
5.94
7.58
8.14
10.34
7.72
6.57
7.38
29.35
7.72
6.97
89
1.753
FCF / Net incomex
2.081
2.207
2.140
2.115
2.273
2.542
2.583
2.796
3.019
3.367
1.254
2.796
2.407
41
23.96
ROIC%
3.74
2.64
4.27
5.17
5.20
6.26
5.84
8.22
7.31
6.16
3.84
6.26
5.52
43
19.43
Return on equity%
28.98
30.23
29.70
29.20
28.12
30.36
29.18
31.67
32.80
30.00
6.93
30.36
29.85
52
13.36
Return on assets%
4.91
4.19
5.63
4.95
6.78
4.10
6.39
8.85
11.26
10.38
11.54
8.85
6.01
91
4.74
EPS¥
4.84
4.70
5.38
5.28
5.81
5.80
5.77
6.45
6.49
7.40
5.11
4.94%
4.27%
—
16.77
EPS growth%
28.74
30.86
31.03
33.40
31.05
31.34
32.05
32.73
34.76
31.87
24.03
32.05
31.61
56
4.97
Bookvalue per sh¥
3.80
4.20
4.57
4.21
4.05
3.72
4.06
4.14
4.27
4.25
5.75
0.94%
0.37%
—
4.22
FCF per share¥
1.42
1.55
1.59
1.80
1.92
2.14
2.59
2.85
3.10
3.20
8.30
10.76%
8.54%
—
8.07
Dividend per sh¥
4.63
4.22
4.06
3.94
4.06
3.94
3.90
3.73
3.97
3.84
7.56
(1.13%)
(1.25%)
—
10.87
Div yield (avg)%
23.05
25.90
28.39
26.00
24.68
21.72
23.30
20.62
22.52
23.65
27.67
22.52
23.48
49
17.12
Payout ratio%
21.12
22.64
19.72
19.92
18.55
18.25
18.21
18.06
15.63
15.66
6.96
18.06
18.40
43
88.84
Shares (diluted)M
144.1
164.4
184.5
192.9
214.8
216.7
210.3
239.3
270.9
259.2
87.14
3.82%
7.30%
47
20.23
Buyback yield%
18.66
17.78
16.70
17.04
14.30
16.34
17.35
16.51
16.88
19.38
28.10
16.88
16.96
89
1.382
D/E ratiox
1.086
1.048
1.239
1.232
1.424
1.621
1.583
1.572
1.738
2.075
0.364
1.621
1.498
63
0.301
Enterprise value¥B
1.096
1.214
1.173
1.117
1.002
1.050
0.967
1.037
0.961
1.077
0.266
1.46%
0.10%
92
708.6
LT debt¥M
868.0
861.6
804.8
760.3
664.9
631.8
589.8
568.3
575.6
611.9
663.3
(1.65%)
(2.65%)
40
Revenue
¥1.412B
4.36%
1.00×
Cost of revenue
¥919.4M
4.31%
1.00×
Operating expenses
¥160.2M
4.82%
1.05×
Property and equipment
20.85%
Goodwill & intangibles
19.53%
Spread over hurdle
(2.71%)