0.870
Revenue¥B
1.244
1.317
1.383
1.463
1.562
1.640
1.688
1.768
1.861
1.975
0.902
4.81%
5.34%
46
22.88
Revenue growth%
12.59
11.68
14.22
12.98
10.84
10.35
7.68
6.47
9.35
9.87
29.51
9.35
10.59
27
12.31
Gross margin%
11.64
14.44
14.24
16.60
18.26
17.83
19.36
16.47
15.92
14.65
20.26
16.47
16.20
49
14.10
Operating margin%
11.87
11.43
12.44
11.08
8.43
6.95
6.57
9.48
7.40
6.28
24.82
6.95
8.96
24
17.42
Net margin%
23.89
26.59
26.20
28.42
25.66
26.22
27.83
29.52
26.57
26.95
11.44
26.95
26.58
62
13.59
P/E ratio (avg)x
43.36
49.67
51.97
47.95
45.44
50.64
53.51
57.68
53.55
56.78
10.55
53.55
51.30
6
6.345
EV/EBITx
18.86
20.99
21.26
21.09
23.02
24.22
25.39
22.64
24.10
26.86
16.15
24.22
22.83
92
10.62
FCF yield (avg)%
2.91
1.95
2.89
3.16
1.12
2.93
1.98
0.50
0.40
2.40
12.56
1.98
2.19
8
5.31
FCF margin%
23.25
24.96
22.22
24.89
27.60
28.08
30.17
27.85
29.03
29.58
6.22
29.03
27.73
31
1.221
FCF / Net incomex
1.433
1.633
1.503
1.505
1.653
1.573
1.792
1.640
1.605
1.513
1.539
1.605
1.589
13
18.63
ROIC%
14.00
16.90
17.48
19.95
17.42
16.66
14.31
16.95
15.56
12.63
19.48
15.56
16.78
17
19.49
Return on equity%
12.07
10.92
8.70
9.23
10.14
9.98
8.81
11.38
12.91
13.64
19.25
11.38
10.53
94
15.21
Return on assets%
22.07
19.81
17.43
18.99
19.02
21.89
19.67
17.70
18.67
17.90
19.56
18.67
19.01
66
5.94
EPS¥
9.14
9.45
8.77
8.07
7.06
6.81
6.20
6.20
6.27
6.52
6.47
(1.57%)
(2.49%)
—
4.93
EPS growth%
26.51
28.53
28.94
30.00
32.34
33.30
33.27
35.55
37.66
39.86
16.84
35.55
32.81
87
1.36
Bookvalue per sh¥
2.51
2.36
2.38
2.11
2.09
1.89
1.82
1.84
1.72
1.84
6.87
(2.52%)
(3.22%)
—
3.59
FCF per share¥
9.59
10.33
10.52
10.73
11.60
11.43
12.70
14.66
15.63
18.70
6.33
10.03%
8.21%
—
1.56
Dividend per sh¥
7.00
8.23
8.74
9.52
9.94
9.93
11.52
12.82
14.18
16.23
4.64
10.31%
10.73%
—
16.28
Div yield (avg)%
15.59
14.87
17.50
17.76
19.49
18.50
17.46
19.79
17.49
17.27
23.96
17.49
17.49
17
26.92
Payout ratio%
22.05
23.15
21.32
19.08
16.71
18.16
18.55
17.01
19.89
19.44
12.79
18.55
19.26
33
170.3
Shares (diluted)M
206.4
251.0
275.0
275.4
330.3
370.3
373.2
424.8
486.2
550.7
171.0
10.77%
10.17%
92
11.82
Buyback yield%
15.59
13.61
14.16
16.76
16.16
17.22
19.38
20.67
18.44
19.48
26.07
19.38
16.99
79
0.179
D/E ratiox
0.257
0.258
0.283
0.316
0.348
0.362
0.364
0.418
0.411
0.410
1.179
0.410
0.355
44
0.521
Enterprise value¥B
0.520
0.620
0.665
0.792
0.801
0.891
0.911
1.042
1.077
1.243
1.383
9.18%
9.38%
19
1.517
LT debt¥B
1.509
1.570
1.682
1.884
2.154
2.495
2.773
3.262
3.296
3.435
0.426
9.78%
8.16%
21
Revenue
¥1.975B
5.34%
1.00×
Cost of revenue
¥1.383B
5.34%
1.00×
Operating expenses
¥276.7M
5.97%
1.06×
Goodwill & intangibles
21.96%
Property and equipment
21.30%
Spread over hurdle
(2.84%)