0.602
Revenue¥B
0.606
0.633
0.685
0.721
0.771
0.819
0.855
0.913
0.986
1.044
0.653
6.26%
6.11%
44
17.59
Revenue growth%
36.58
36.72
34.12
35.83
36.21
34.71
33.29
34.44
33.74
36.27
28.57
34.44
35.27
11
17.02
Gross margin%
9.33
12.16
12.94
10.31
10.08
7.54
7.68
5.49
6.84
4.09
21.83
6.84
8.51
73
10.27
Operating margin%
30.37
32.11
34.80
34.41
34.01
31.73
32.02
29.75
27.78
27.69
25.38
29.75
31.87
41
18.72
Net margin%
26.26
25.39
25.97
27.83
26.99
29.61
27.25
26.57
24.79
26.08
15.94
26.57
26.41
14
26.52
P/E ratio (avg)x
15.66
17.11
17.20
19.24
22.14
23.02
23.30
24.85
23.83
22.65
27.40
23.30
22.39
45
31.94
EV/EBITx
22.85
23.72
21.13
22.15
20.22
18.02
19.44
18.37
16.35
14.87
29.68
18.02
19.83
92
24.10
FCF yield (avg)%
31.25
29.85
29.20
27.55
24.97
24.19
21.44
23.46
21.00
23.11
10.78
23.11
24.58
81
14.58
FCF margin%
9.22
7.49
7.58
8.63
7.51
5.75
3.08
4.87
2.29
0.40
19.19
3.08
6.62
32
0.452
FCF / Net incomex
0.530
0.568
0.593
0.638
0.580
0.548
0.578
0.573
0.501
0.460
0.618
0.548
0.571
62
21.54
ROIC%
23.47
24.66
26.69
26.47
27.28
27.16
28.84
29.54
29.37
30.31
14.29
29.37
27.22
29
28.21
Return on equity%
5.51
2.74
0.98
0.40
0.40
3.36
3.18
5.01
6.12
5.70
3.86
5.01
3.27
49
8.97
Return on assets%
15.12
15.90
14.60
14.91
12.00
14.75
14.53
12.41
11.31
10.05
18.05
12.41
14.57
20
2.89
EPS¥
1.99
2.31
2.73
3.31
3.26
3.53
3.57
3.82
4.07
4.76
2.97
7.90%
10.56%
—
19.04
EPS growth%
14.18
15.70
16.60
18.27
16.58
17.98
19.16
19.75
18.33
20.21
23.00
19.16
18.12
57
3.62
Bookvalue per sh¥
2.54
2.44
2.13
1.88
1.95
1.80
1.67
1.63
1.47
1.37
2.48
(6.74%)
(7.13%)
—
1.16
FCF per share¥
1.27
1.35
1.36
1.36
1.31
1.45
1.50
1.59
1.76
1.67
0.57
5.06%
3.60%
—
2.47
Dividend per sh¥
3.92
4.24
4.11
4.13
3.87
3.56
3.50
3.61
3.96
4.02
1.19
0.77%
0.68%
—
5.79
Div yield (avg)%
28.22
25.88
26.62
28.51
27.29
27.87
25.61
25.53
26.74
25.66
23.13
25.66
26.68
79
27.78
Payout ratio%
13.62
12.25
13.56
11.04
10.96
13.49
14.79
17.30
19.53
17.34
12.89
17.30
13.59
39
127.2
Shares (diluted)M
135.4
150.5
138.1
132.6
146.1
137.4
150.2
146.2
139.5
155.9
133.1
1.31%
1.45%
35
2.93
Buyback yield%
9.93
8.38
7.40
8.34
10.06
9.62
10.99
13.39
11.68
8.83
26.31
10.99
9.78
34
0.138
D/E ratiox
1.565
1.566
1.629
1.812
2.194
2.650
3.008
3.587
3.689
3.831
1.537
3.587
2.422
56
1,045
Enterprise value¥M
830.8
797.4
738.2
681.0
741.9
648.1
637.3
620.5
637.6
646.3
545.9
(2.72%)
(1.70%)
65
340.6
LT debt¥M
279.4
291.5
284.1
302.3
269.1
251.1
241.8
221.6
199.1
180.4
137.1
(7.69%)
(3.76%)
54
Revenue
¥1.044B
6.11%
1.00×
Cost of revenue
¥536.9M
6.28%
1.02×
Operating expenses
¥180.2M
6.08%
1.00×
Goodwill & intangibles
17.91%
Property and equipment
17.08%
Spread over hurdle
26.32%