0.956
Revenue¥B
0.824
0.916
0.976
1.073
1.174
1.274
1.357
1.447
1.586
1.692
1.001
7.59%
8.43%
58
7.30
Revenue growth%
31.03
33.38
31.00
32.68
31.16
28.43
26.21
28.19
30.15
29.99
28.05
28.43
30.58
49
20.52
Gross margin%
23.04
24.01
23.60
25.51
23.62
22.77
21.79
21.77
20.20
20.13
7.03
21.77
22.90
58
5.80
Operating margin%
15.79
15.18
15.98
17.21
18.95
21.26
23.70
24.41
21.47
23.59
10.51
23.59
20.10
58
15.64
Net margin%
19.71
22.06
24.60
21.93
19.77
16.95
16.44
15.30
13.10
12.99
20.46
15.30
18.33
47
13.11
P/E ratio (avg)x
17.23
16.62
16.73
17.07
15.60
17.33
16.60
15.37
16.68
18.06
37.31
16.68
16.70
71
27.17
EV/EBITx
16.63
16.73
16.37
17.65
17.16
19.09
19.66
22.20
22.00
23.34
8.884
22.00
18.37
10
7.41
FCF yield (avg)%
0.40
0.40
1.23
0.67
2.69
4.30
2.73
1.63
3.33
2.56
13.70
2.73
2.10
47
21.40
FCF margin%
10.66
9.44
8.14
8.16
10.50
11.18
12.37
13.69
15.72
17.46
22.74
13.69
10.92
51
0.931
FCF / Net incomex
0.905
0.822
0.911
0.878
0.862
0.890
0.863
0.803
0.834
0.908
0.221
0.863
0.870
27
24.46
ROIC%
22.30
23.95
25.61
23.93
24.78
22.01
20.26
20.03
20.51
23.19
13.51
20.51
22.75
24
16.57
Return on equity%
11.11
11.29
14.01
12.15
13.00
12.44
10.05
10.80
7.93
5.17
8.83
10.05
11.20
51
22.21
Return on assets%
5.85
6.87
9.22
6.71
5.94
8.59
11.17
12.87
9.92
10.95
13.45
10.95
8.91
29
4.95
EPS¥
3.21
3.21
3.01
2.93
2.82
2.45
2.49
2.55
2.59
2.61
5.48
(1.53%)
(2.44%)
—
17.00
EPS growth%
13.14
10.28
12.14
11.81
11.07
8.54
5.90
3.81
4.31
5.96
18.19
5.90
9.41
64
4.03
Bookvalue per sh¥
1.08
1.16
1.29
1.43
1.46
1.59
1.55
1.72
1.98
1.89
3.08
5.27%
5.98%
—
2.22
FCF per share¥
3.41
3.73
3.85
3.54
3.76
4.17
4.19
4.14
4.09
4.55
3.20
3.87%
2.06%
—
4.86
Dividend per sh¥
2.53
2.37
2.28
2.34
2.37
2.38
2.40
2.45
2.73
3.03
2.28
5.06%
0.76%
—
19.66
Div yield (avg)%
26.55
25.62
26.31
23.72
24.53
22.29
23.45
25.85
25.88
26.87
8.40
25.85
25.74
32
15.92
Payout ratio%
22.86
21.90
23.75
23.89
25.44
24.58
27.53
26.67
28.81
27.26
13.99
27.26
25.01
76
119.9
Shares (diluted)M
144.2
133.7
140.8
154.5
144.2
162.3
169.1
158.0
173.6
181.3
120.5
4.68%
1.58%
79
8.12
Buyback yield%
15.45
14.99
17.55
20.26
22.58
20.93
19.53
17.25
17.32
17.99
7.92
17.99
17.77
8
1.776
D/E ratiox
2.496
2.866
3.338
3.124
3.407
3.550
3.361
3.614
3.970
4.043
1.037
3.614
3.384
16
0.704
Enterprise value¥B
2.109
2.448
2.469
2.437
2.865
3.178
3.565
3.536
3.490
3.563
1.298
4.45%
6.19%
86
0.662
LT debt¥B
1.272
1.276
1.289
1.409
1.580
1.853
1.903
1.972
1.996
1.931
1.928
4.09%
4.47%
49
Revenue
¥1.692B
8.43%
1.00×
Cost of revenue
¥878.3M
8.16%
0.98×
Operating expenses
¥346.6M
8.69%
1.02×
Goodwill & intangibles
16.74%
Property and equipment
16.05%
Spread over hurdle
(3.22%)