1.059
Revenue¥B
1.344
1.350
1.388
1.385
1.440
1.476
1.536
1.562
1.581
1.612
1.081
2.29%
1.94%
48
12.04
Revenue growth%
26.11
28.33
28.53
26.03
25.82
25.08
27.71
29.44
27.94
25.41
15.29
27.71
26.91
51
19.32
Gross margin%
27.91
27.61
29.09
26.67
25.65
27.38
25.77
25.52
24.20
23.35
6.67
25.52
26.22
48
11.86
Operating margin%
13.22
11.37
12.61
15.14
15.57
18.08
16.20
14.41
11.85
14.53
2.87
14.53
14.47
78
26.59
Net margin%
21.21
18.48
19.65
21.37
22.35
20.53
19.31
18.41
21.34
23.97
14.92
20.53
20.87
93
8.431
P/E ratio (avg)x
24.67
23.68
23.89
23.52
21.31
23.73
23.23
24.96
27.30
25.60
19.61
24.96
23.81
11
18.32
EV/EBITx
16.72
17.85
18.45
20.20
18.09
16.83
15.34
15.73
14.88
14.72
27.82
15.34
16.77
94
12.83
FCF yield (avg)%
29.74
31.36
30.14
30.38
29.09
30.98
32.05
29.45
28.87
28.42
7.05
29.45
29.94
71
14.45
FCF margin%
6.79
4.44
3.60
2.44
1.93
1.77
0.40
3.22
2.87
0.63
18.46
1.77
2.66
65
1.111
FCF / Net incomex
1.410
1.445
1.349
1.328
1.164
1.210
1.192
1.223
1.304
1.394
0.355
1.223
1.316
14
18.58
ROIC%
22.21
22.50
25.28
25.90
24.01
22.03
22.01
20.95
19.20
19.23
12.50
20.95
22.12
41
13.86
Return on equity%
20.05
18.77
17.69
18.16
19.39
19.63
17.74
19.03
20.13
19.99
25.24
19.63
19.21
9
21.61
Return on assets%
30.27
32.96
30.95
30.75
31.42
34.08
35.44
35.76
36.39
35.10
4.54
35.44
33.52
68
1.66
EPS¥
1.36
1.50
1.65
1.82
1.74
1.64
1.68
1.56
1.71
1.53
1.75
(2.61%)
1.81%
—
24.25
EPS growth%
26.89
28.07
26.63
26.83
25.66
22.75
20.56
19.80
17.30
19.20
24.40
19.80
24.20
20
0.33
Bookvalue per sh¥
1.98
2.16
1.98
1.79
1.69
1.87
1.93
2.03
1.97
2.10
1.14
4.47%
0.96%
—
0.73
FCF per share¥
0.49
0.50
0.50
0.55
0.62
0.64
0.67
0.66
0.64
0.61
1.63
(0.20%)
2.87%
—
1.98
Dividend per sh¥
0.38
0.36
0.33
0.32
0.35
0.33
0.29
0.27
0.23
0.23
0.53
(8.16%)
(5.21%)
—
18.88
Div yield (avg)%
31.66
32.00
31.72
29.68
28.14
28.96
27.11
28.61
31.25
29.06
2.89
28.96
29.37
63
23.41
Payout ratio%
11.79
14.11
16.94
14.51
16.42
13.54
13.63
16.54
13.87
15.18
5.66
13.87
14.31
87
440.9
Shares (diluted)M
559.5
581.9
562.1
628.1
590.2
592.7
582.8
640.7
611.9
656.6
418.3
2.15%
1.84%
22
3.73
Buyback yield%
28.85
31.20
33.67
32.93
34.51
31.63
29.16
29.27
29.69
28.68
16.92
29.27
30.44
64
1.313
D/E ratiox
0.732
0.661
0.648
0.701
0.639
0.638
0.610
0.647
0.589
0.517
1.542
0.610
0.643
28
1.367
Enterprise value¥B
0.876
0.976
1.014
0.913
0.896
0.919
0.912
0.898
0.881
0.809
1.283
(2.02%)
(1.43%)
89
1,721
LT debt¥M
486.5
453.1
415.9
424.6
386.7
368.4
345.3
375.9
350.4
382.7
805.6
(0.21%)
(3.35%)
90
Revenue
¥1.612B
1.94%
1.00×
Cost of revenue
¥1.003B
1.61%
0.97×
Operating expenses
¥364.6M
2.65%
1.07×
Property and equipment
22.47%
Goodwill & intangibles
20.33%
Spread over hurdle
57.77%