0.585
Revenue¥B
1.214
1.248
1.245
1.271
1.265
1.302
1.288
1.325
1.305
1.315
0.610
0.76%
0.83%
95
5.79
Revenue growth%
5.21
2.77
5.68
5.65
4.76
5.43
8.23
9.73
8.83
9.58
24.98
8.83
5.66
35
20.54
Gross margin%
28.10
29.08
31.74
30.60
32.29
34.54
36.92
38.30
37.52
38.33
8.33
37.52
33.41
83
17.50
Operating margin%
16.16
13.33
13.22
13.33
13.97
15.13
14.10
13.04
12.24
13.11
26.51
13.11
13.33
80
17.23
Net margin%
6.20
5.76
5.82
7.12
6.96
5.53
4.42
5.79
3.85
1.73
3.26
4.42
5.78
81
22.14
P/E ratio (avg)x
32.74
38.24
41.45
42.18
41.97
48.69
57.68
64.04
68.67
81.19
15.10
64.04
45.43
47
12.31
EV/EBITx
39.86
45.39
54.30
54.65
63.34
61.96
70.26
70.24
84.81
84.16
6.673
70.26
62.65
51
14.83
FCF yield (avg)%
3.46
1.40
3.96
5.47
8.01
10.76
12.79
13.37
12.77
14.63
11.88
12.79
9.39
34
24.73
FCF margin%
22.64
20.86
20.88
22.31
22.93
25.74
28.01
26.76
29.21
32.06
6.30
28.01
24.33
12
0.617
FCF / Net incomex
0.669
0.666
0.722
0.826
0.937
0.973
0.985
1.081
1.134
1.054
1.039
1.054
0.955
37
4.88
ROIC%
23.55
24.75
22.96
21.60
22.89
20.75
17.99
15.90
16.58
15.62
6.68
16.58
21.17
42
6.83
Return on equity%
23.98
21.44
23.14
22.41
22.46
19.90
20.58
23.10
25.83
24.85
8.38
23.10
22.78
93
24.49
Return on assets%
14.85
16.87
14.02
14.01
16.64
17.10
15.06
14.56
11.85
13.69
20.27
14.56
14.71
89
4.78
EPS¥
9.99
9.93
8.91
9.04
8.51
9.36
9.73
9.90
9.49
10.13
5.26
3.55%
0.90%
—
10.87
EPS growth%
16.61
17.93
19.57
17.41
20.33
22.69
21.74
23.24
21.29
18.53
29.96
21.74
19.95
58
4.71
Bookvalue per sh¥
6.88
7.09
7.13
6.82
6.77
6.62
6.20
5.89
5.43
4.89
6.21
(6.32%)
(2.94%)
—
5.77
FCF per share¥
4.07
4.64
5.27
5.45
5.41
5.27
5.35
5.22
5.02
5.23
4.86
(0.68%)
2.96%
—
4.95
Dividend per sh¥
11.75
13.53
14.25
15.60
17.30
18.61
22.48
25.56
27.68
27.34
3.20
9.59%
9.97%
—
24.99
Div yield (avg)%
15.40
17.20
17.55
17.36
16.29
18.10
19.69
21.92
24.35
26.80
16.87
21.92
17.83
80
4.41
Payout ratio%
18.37
15.41
17.64
17.63
15.17
16.26
15.12
17.33
15.57
18.16
18.06
16.26
16.79
10
76.95
Shares (diluted)M
98.62
97.40
91.76
100.1
95.26
92.47
93.61
103.4
100.6
112.3
76.43
3.34%
1.46%
65
10.52
Buyback yield%
29.42
27.14
29.68
26.99
25.59
23.99
26.13
28.49
31.06
31.58
26.26
28.49
27.82
30
0.622
D/E ratiox
2.358
2.638
2.898
2.985
2.969
3.391
3.669
3.617
3.733
4.071
0.451
3.669
3.188
59
0.443
Enterprise value¥B
0.213
0.200
0.204
0.208
0.202
0.211
0.196
0.214
0.220
0.213
1.015
1.06%
(1.17%)
78
648.2
LT debt¥M
478.3
435.3
413.3
369.2
358.1
315.2
306.7
266.3
249.0
272.6
423.7
(5.31%)
(6.67%)
52
Revenue
¥1.315B
0.83%
1.00×
Cost of revenue
¥721.4M
0.98%
1.01×
Operating expenses
¥244.4M
0.93%
1.01×
Property and equipment
14.97%
Goodwill & intangibles
14.91%
Spread over hurdle
19.25%