0.575
Revenue¥B
1.134
1.138
1.139
1.172
1.188
1.212
1.217
1.222
1.210
1.219
0.643
0.53%
0.69%
93
15.86
Revenue growth%
11.07
11.74
9.03
6.49
8.20
7.35
6.49
5.52
7.46
7.27
3.23
7.27
7.40
15
18.26
Gross margin%
28.54
27.29
29.79
30.17
28.34
30.62
32.04
34.98
34.17
36.27
23.75
34.17
30.40
41
2.80
Operating margin%
20.41
18.71
20.02
18.42
19.16
17.04
19.25
17.68
19.13
19.98
5.78
19.13
19.15
59
29.80
Net margin%
2.65
5.48
2.64
2.05
0.79
0.40
0.40
1.02
0.40
0.40
10.20
0.40
0.90
84
9.275
P/E ratio (avg)x
10.64
10.96
10.85
11.53
13.11
12.66
13.31
15.36
15.09
16.64
36.20
15.09
12.89
49
37.80
EV/EBITx
40.55
46.76
52.69
53.04
53.00
60.49
61.96
66.79
76.17
91.23
33.21
66.79
56.77
16
22.79
FCF yield (avg)%
11.99
9.83
7.06
9.86
12.20
9.50
11.54
11.18
13.44
14.08
13.67
11.54
11.36
17
18.18
FCF margin%
18.31
17.91
19.28
21.67
24.03
23.41
25.80
26.74
25.77
25.64
13.62
25.77
23.72
72
0.190
FCF / Net incomex
0.902
0.892
0.904
0.871
0.962
1.150
1.291
1.288
1.500
1.480
0.836
1.291
1.056
20
2.86
ROIC%
25.61
27.40
24.45
21.73
22.89
24.15
24.15
21.94
21.41
23.25
29.29
23.25
23.70
71
24.13
Return on equity%
2.92
4.64
5.46
8.37
7.36
9.70
9.90
12.16
11.16
12.47
28.99
11.16
9.03
48
5.03
Return on assets%
2.61
0.81
0.40
0.40
0.40
0.40
0.40
0.40
2.14
5.12
20.75
0.40
0.40
82
4.58
EPS¥
2.57
2.34
2.17
2.11
2.18
2.09
2.25
2.31
2.54
2.48
4.79
2.61%
(1.02%)
—
27.95
EPS growth%
26.85
25.04
26.82
25.22
24.08
26.44
26.13
26.67
27.65
27.24
10.35
26.67
26.55
22
4.76
Bookvalue per sh¥
7.62
7.89
8.87
10.03
10.88
12.10
13.80
13.23
13.66
14.93
2.56
6.54%
6.77%
—
2.78
FCF per share¥
6.89
7.96
8.95
8.67
9.85
11.41
12.52
12.46
13.72
15.07
5.20
8.88%
7.93%
—
1.57
Dividend per sh¥
3.45
3.49
3.37
3.15
3.48
3.57
3.42
3.07
3.09
3.15
2.27
(1.97%)
(0.21%)
—
23.06
Div yield (avg)%
22.35
23.73
24.56
26.20
27.07
25.34
24.72
24.86
27.75
26.43
18.99
25.34
25.10
93
18.70
Payout ratio%
32.05
33.71
33.12
33.23
32.88
33.86
35.35
33.40
34.41
33.56
3.82
33.86
33.48
7
151.8
Shares (diluted)M
259.7
267.0
253.5
274.3
303.1
335.8
390.6
417.9
408.5
423.1
152.4
6.90%
6.03%
36
13.39
Buyback yield%
12.92
14.42
14.88
15.51
14.74
15.21
12.94
14.74
13.46
13.60
20.55
13.60
14.58
29
0.161
D/E ratiox
2.373
2.265
2.249
2.528
2.841
2.667
2.995
2.897
3.272
3.415
1.741
2.995
2.754
69
0.152
Enterprise value¥B
0.274
0.302
0.327
0.373
0.377
0.405
0.405
0.393
0.406
0.433
1.044
2.83%
4.58%
42
656.2
LT debt¥M
507.3
479.2
477.3
472.1
519.3
480.1
456.5
428.2
402.6
389.9
355.4
(5.57%)
(2.38%)
47
Revenue
¥1.219B
0.69%
1.00×
Cost of revenue
¥706.5M
0.98%
1.03×
Operating expenses
¥167.9M
(0.29%)
0.91×
Property and equipment
22.20%
Goodwill & intangibles
14.40%
Spread over hurdle
31.41%