0.874
Revenue¥B
0.699
0.773
0.841
0.917
1.009
1.088
1.166
1.288
1.378
1.471
0.957
7.84%
8.36%
8
15.38
Revenue growth%
6.12
3.42
4.88
7.15
9.43
11.23
10.22
11.18
11.47
11.40
26.83
11.23
9.83
20
22.56
Gross margin%
4.20
3.96
3.85
2.71
3.51
3.36
4.46
2.08
0.40
0.40
21.44
2.08
3.43
29
28.12
Operating margin%
17.20
14.91
15.23
14.90
15.53
16.61
17.40
18.82
17.80
16.85
20.10
17.40
16.73
47
27.46
Net margin%
22.08
19.96
22.60
20.27
20.07
19.25
19.51
19.70
19.45
20.37
14.46
19.51
20.02
32
11.90
P/E ratio (avg)x
36.00
37.45
43.50
41.98
44.10
47.84
50.52
56.20
61.21
56.96
8.322
56.20
45.97
39
35.91
EV/EBITx
23.34
23.62
22.67
26.35
25.87
26.04
24.85
24.07
22.99
25.91
9.379
24.85
24.46
44
23.80
FCF yield (avg)%
12.44
12.18
9.71
9.92
9.85
6.91
8.85
11.33
8.76
8.61
7.80
8.76
9.78
13
21.37
FCF margin%
15.80
17.61
15.97
13.98
11.88
14.81
13.17
13.18
11.32
9.58
29.02
13.17
13.58
58
0.116
FCF / Net incomex
0.896
0.909
0.859
0.836
0.963
0.948
0.987
1.014
1.046
1.138
0.863
1.014
0.956
18
8.54
ROIC%
8.21
6.65
3.88
2.61
3.89
5.35
2.80
0.40
0.40
0.40
5.90
0.40
3.34
36
3.00
Return on equity%
24.86
24.42
24.19
22.99
24.51
27.29
24.64
24.34
21.61
24.57
25.47
24.57
24.46
84
23.93
Return on assets%
17.71
17.94
20.79
22.64
21.14
23.08
23.64
23.52
24.98
22.83
16.42
23.52
22.74
49
4.54
EPS¥
3.79
3.50
3.66
4.14
4.26
4.26
4.79
4.37
3.97
4.16
5.03
(0.49%)
1.97%
—
15.01
EPS growth%
25.42
23.12
21.88
23.12
22.60
23.11
22.03
19.87
20.39
21.96
15.37
21.96
22.31
68
0.97
Bookvalue per sh¥
3.29
3.65
3.43
3.33
3.26
3.58
4.02
4.20
4.61
4.47
2.56
6.53%
3.93%
—
6.52
FCF per share¥
7.84
8.84
9.77
11.08
12.17
12.20
14.03
15.58
17.71
18.34
1.00
8.55%
10.57%
—
4.89
Dividend per sh¥
3.65
3.86
4.14
3.87
3.57
3.43
3.26
3.35
3.11
2.69
3.80
(5.47%)
(3.66%)
—
20.60
Div yield (avg)%
23.04
21.25
22.18
19.25
18.65
20.40
20.28
21.68
18.89
17.44
17.04
20.28
20.34
14
4.10
Payout ratio%
10.61
10.52
12.26
12.36
10.15
7.78
7.58
7.58
9.58
6.76
12.49
7.58
9.86
77
125.0
Shares (diluted)M
137.4
130.4
134.4
137.6
147.8
159.6
162.6
152.3
165.2
152.9
119.1
0.68%
2.23%
15
11.39
Buyback yield%
18.86
21.12
22.19
23.64
25.77
22.83
25.35
27.36
25.07
26.94
9.94
25.35
24.36
14
0.275
D/E ratiox
3.381
3.352
3.833
3.912
4.062
3.945
4.185
4.356
4.973
5.012
0.820
4.356
4.003
13
1.260
Enterprise value¥B
1.977
1.991
2.173
2.108
2.120
2.070
2.203
2.118
2.107
2.186
1.358
0.62%
2.39%
30
0.314
LT debt¥B
1.739
1.627
1.695
1.703
1.747
1.976
1.834
2.006
1.970
1.903
0.091
1.73%
1.28%
60
Revenue
¥1.471B
8.36%
1.00×
Cost of revenue
¥942.2M
8.03%
0.97×
Operating expenses
¥309.1M
9.26%
1.09×
Property and equipment
14.94%
Spread over hurdle
(9.74%)