0.461
Revenue¥B
0.628
0.683
0.720
0.790
0.868
0.925
0.986
1.082
1.189
1.253
0.505
7.63%
8.18%
55
12.78
Revenue growth%
15.04
16.65
16.26
19.18
16.34
15.19
16.99
19.52
21.58
19.72
25.29
19.52
16.82
90
15.53
Gross margin%
29.51
31.23
30.34
29.85
27.56
29.72
32.68
30.77
32.63
31.46
15.60
31.46
30.55
31
10.60
Operating margin%
8.55
10.88
12.13
13.95
14.23
14.19
12.86
15.15
14.99
13.54
18.17
14.19
13.75
21
3.71
Net margin%
22.79
21.00
20.11
19.56
17.01
18.29
17.80
16.56
19.09
17.06
27.86
17.80
18.69
27
26.89
P/E ratio (avg)x
16.22
17.76
16.21
17.07
18.96
19.95
22.09
22.90
22.42
24.29
32.04
22.42
19.45
47
16.76
EV/EBITx
11.48
10.56
10.73
9.629
9.419
8.337
7.886
8.240
8.518
8.636
6.212
8.337
9.027
25
25.87
FCF yield (avg)%
20.07
21.85
19.13
20.81
23.21
22.13
23.52
26.39
23.73
24.73
3.64
23.73
22.67
75
7.64
FCF margin%
6.36
3.48
0.77
0.40
0.40
2.20
2.08
5.03
3.20
2.63
7.82
2.63
2.41
12
0.270
FCF / Net incomex
1.484
1.648
1.553
1.449
1.581
1.554
1.493
1.516
1.665
1.821
0.211
1.554
1.554
25
2.57
ROIC%
33.57
34.47
37.34
35.08
33.45
31.48
32.87
30.70
28.61
27.64
7.62
30.70
33.16
57
19.39
Return on equity%
14.44
15.29
12.72
13.68
15.98
17.28
14.77
13.98
15.52
14.40
11.31
14.77
14.60
62
5.49
Return on assets%
5.45
3.99
1.50
0.40
0.40
0.40
1.61
3.34
3.63
5.87
23.54
3.34
2.48
26
1.60
EPS¥
1.48
1.48
1.75
1.92
1.91
2.14
2.55
2.62
2.90
3.42
1.64
12.43%
8.86%
—
16.90
EPS growth%
24.42
24.35
24.73
24.32
23.21
25.39
27.91
29.17
30.63
33.27
23.00
29.17
25.06
35
1.83
Bookvalue per sh¥
1.94
1.99
1.85
1.96
1.79
1.72
1.77
1.97
1.79
1.77
1.36
(0.22%)
(1.12%)
—
2.03
FCF per share¥
1.13
1.11
1.24
1.28
1.37
1.42
1.32
1.43
1.48
1.69
0.71
4.26%
5.29%
—
1.56
Dividend per sh¥
1.32
1.44
1.36
1.47
1.37
1.40
1.56
1.45
1.47
1.34
0.54
(0.33%)
0.47%
—
15.77
Div yield (avg)%
1.74
0.40
0.40
0.40
0.40
1.13
3.57
0.77
2.05
0.40
27.60
1.13
0.59
38
12.10
Payout ratio%
14.35
16.61
16.50
18.08
20.15
18.75
20.40
17.79
17.44
19.01
25.36
18.75
17.94
83
164.0
Shares (diluted)M
154.0
146.2
153.8
159.0
147.4
162.6
148.4
135.7
137.8
142.5
170.3
(0.68%)
(1.86%)
22
14.56
Buyback yield%
20.28
18.58
20.34
21.60
22.97
22.86
20.34
21.05
24.01
23.22
28.68
22.86
21.33
17
1.096
D/E ratiox
0.595
0.614
0.629
0.591
0.652
0.614
0.687
0.701
0.723
0.777
1.227
0.701
0.641
51
0.956
Enterprise value¥B
1.210
1.243
1.328
1.484
1.545
1.752
2.054
2.021
2.339
2.407
0.835
9.28%
8.53%
83
861.0
LT debt¥M
593.8
581.4
585.3
618.0
614.2
699.1
804.7
789.5
802.9
814.7
234.3
5.81%
2.63%
6
Revenue
¥1.253B
8.18%
1.00×
Cost of revenue
¥877.2M
8.18%
1.00×
Operating expenses
¥212.0M
8.23%
1.00×
Property and equipment
17.79%
Spread over hurdle
(2.91%)