0.173
Revenue¥B
1.149
1.197
1.211
1.222
1.242
1.302
1.332
1.345
1.357
1.363
0.191
1.86%
1.84%
59
3.77
Revenue growth%
17.60
15.16
17.59
17.65
16.54
14.53
12.02
11.42
11.43
8.91
9.74
11.43
14.84
66
3.88
Gross margin%
15.20
15.68
15.85
14.88
14.03
15.19
12.56
14.35
15.23
15.33
17.10
15.19
15.19
45
23.35
Operating margin%
22.37
24.23
22.93
21.90
22.88
23.07
24.89
22.04
24.04
21.93
26.53
23.07
22.91
47
12.44
Net margin%
13.89
14.74
14.38
16.92
19.06
17.19
20.00
20.39
22.60
21.27
8.78
20.39
18.13
74
20.15
P/E ratio (avg)x
11.06
12.64
13.09
15.34
16.27
16.30
18.45
21.54
21.84
23.96
29.41
21.54
16.29
53
17.98
EV/EBITx
30.64
33.84
36.50
35.65
35.53
36.57
41.10
42.67
42.52
42.47
31.44
42.47
36.53
89
4.43
FCF yield (avg)%
16.44
19.16
18.97
19.74
20.76
23.33
21.00
19.59
20.52
19.45
28.19
20.52
19.67
26
3.88
FCF margin%
18.60
18.15
17.12
15.64
13.45
13.52
15.79
16.88
15.33
13.71
2.80
15.33
15.71
38
1.050
FCF / Net incomex
0.731
0.831
0.864
0.837
0.879
0.900
1.012
1.009
0.973
1.117
1.505
1.009
0.890
60
26.53
ROIC%
5.99
3.42
2.80
5.69
5.41
5.53
5.30
5.65
6.98
9.48
13.14
5.65
5.59
56
16.08
Return on equity%
10.20
9.51
8.48
11.28
12.48
13.81
11.84
12.47
12.77
15.16
19.77
12.77
12.15
65
7.31
Return on assets%
7.08
8.57
9.77
11.41
14.34
14.47
11.54
11.33
12.61
12.42
12.87
12.42
11.47
87
2.99
EPS¥
3.96
4.54
4.45
4.55
5.04
5.63
6.49
7.52
7.94
8.36
3.08
10.66%
7.96%
—
13.01
EPS growth%
15.87
15.26
13.57
16.31
16.28
16.70
15.87
13.20
13.51
11.94
8.60
13.51
15.57
68
1.28
Bookvalue per sh¥
2.49
2.30
2.43
2.49
2.79
2.53
2.71
2.94
3.11
3.51
4.63
4.67%
3.94%
—
4.30
FCF per share¥
4.86
5.42
6.22
6.63
6.47
6.42
6.83
7.15
7.64
8.85
5.99
6.47%
6.95%
—
2.37
Dividend per sh¥
1.60
1.58
1.43
1.51
1.35
1.31
1.36
1.38
1.32
1.35
0.91
(0.09%)
(2.60%)
—
23.58
Div yield (avg)%
19.31
18.87
18.53
16.65
14.47
15.62
14.35
12.67
14.34
16.72
9.35
14.35
16.14
56
10.44
Payout ratio%
10.89
10.89
13.84
16.15
17.08
17.18
17.91
17.44
20.37
19.96
9.32
17.91
17.13
46
202.2
Shares (diluted)M
348.2
369.7
442.1
444.4
465.5
499.9
553.4
653.2
703.4
809.4
211.8
11.70%
10.20%
82
10.21
Buyback yield%
22.98
22.73
22.26
25.19
22.99
20.39
21.82
21.21
24.16
25.34
3.73
21.82
22.85
22
1.137
D/E ratiox
1.781
1.812
1.911
1.844
2.177
2.293
2.484
2.821
3.170
3.623
0.607
2.821
2.235
8
0.972
Enterprise value¥B
0.157
0.151
0.148
0.138
0.138
0.130
0.121
0.111
0.112
0.121
1.516
(2.66%)
(3.47%)
84
0.499
LT debt¥B
0.720
0.823
0.811
0.891
0.866
0.885
1.006
1.090
1.186
1.279
0.599
8.12%
5.97%
57
Revenue
¥1.363B
1.84%
1.00×
Cost of revenue
¥628.3M
1.32%
0.95×
Operating expenses
¥273.7M
2.58%
1.08×
Goodwill & intangibles
20.17%
Property and equipment
19.68%
Spread over hurdle
11.04%