1.277
Revenue¥B
0.901
0.946
1.012
1.079
1.121
1.182
1.234
1.298
1.369
1.426
1.397
4.94%
5.39%
62
13.90
Revenue growth%
27.88
27.19
28.69
26.16
27.55
30.41
32.63
31.81
31.07
30.89
29.41
31.07
29.55
58
15.83
Gross margin%
24.01
21.61
21.87
21.34
22.65
23.40
25.03
24.93
27.38
24.82
2.05
24.93
23.71
50
3.55
Operating margin%
24.57
26.19
25.95
28.81
26.98
29.38
30.43
29.03
31.12
31.50
19.36
30.43
28.92
52
17.64
Net margin%
20.19
17.94
16.73
16.33
15.20
17.67
19.44
18.46
18.24
18.47
6.44
18.46
18.09
61
37.63
P/E ratio (avg)x
39.05
43.05
49.59
52.03
55.75
57.99
61.45
62.43
66.17
77.08
20.43
62.43
56.87
24
29.33
EV/EBITx
16.01
17.79
17.48
19.22
18.21
17.27
16.10
16.92
17.81
16.81
11.96
16.92
17.37
68
19.97
FCF yield (avg)%
11.95
8.97
10.71
10.70
12.58
11.82
10.79
13.22
15.03
15.79
20.67
13.22
11.88
89
28.51
FCF margin%
19.47
18.83
16.95
19.01
21.82
24.82
26.34
28.05
29.10
26.12
28.48
26.34
23.32
68
0.684
FCF / Net incomex
0.552
0.627
0.692
0.702
0.685
0.770
0.806
0.821
0.871
0.936
0.960
0.821
0.736
61
20.22
ROIC%
32.15
33.08
34.92
33.14
33.18
31.30
33.51
33.35
30.76
32.35
14.97
32.35
33.11
35
24.53
Return on equity%
7.87
6.59
8.17
5.32
3.62
2.64
0.86
0.40
2.40
0.40
10.99
0.86
3.13
25
26.47
Return on assets%
5.38
5.97
4.19
4.64
2.97
1.95
1.64
4.63
3.72
6.68
10.67
3.72
4.41
85
18.22
EPS¥
21.47
23.68
24.38
24.45
24.03
22.86
21.53
23.05
25.99
28.80
19.09
3.68%
2.68%
—
22.33
EPS growth%
8.13
6.44
8.97
10.03
9.76
11.60
11.48
11.93
11.63
9.36
7.17
11.60
9.90
88
3.70
Bookvalue per sh¥
23.97
24.51
28.89
30.05
32.92
34.58
39.46
40.21
39.60
41.40
22.30
4.69%
6.21%
—
22.78
FCF per share¥
14.19
13.61
15.79
16.15
18.44
18.39
19.88
23.66
28.31
32.96
13.30
12.31%
9.57%
—
8.15
Dividend per sh¥
24.82
26.05
29.85
30.62
30.15
30.91
35.90
39.52
37.64
41.36
10.19
6.52%
4.61%
—
16.66
Div yield (avg)%
19.03
16.73
14.93
12.74
11.95
13.10
13.78
13.83
14.82
13.18
12.66
13.78
13.81
61
29.07
Payout ratio%
10.70
10.96
12.88
14.41
12.46
13.14
11.38
11.07
8.49
8.84
7.66
11.07
11.23
47
63.68
Shares (diluted)M
70.11
66.68
71.41
65.30
70.36
64.31
57.12
56.60
58.78
55.40
61.79
(4.67%)
(1.73%)
19
15.02
Buyback yield%
1.75
0.40
1.90
4.24
6.51
8.28
9.80
8.93
7.26
8.21
23.69
8.28
6.88
64
0.498
D/E ratiox
1.034
1.081
1.167
1.210
1.265
1.423
1.582
1.477
1.409
1.493
1.635
1.477
1.337
8
0.378
Enterprise value¥B
1.025
0.983
1.142
1.234
1.225
1.271
1.226
1.326
1.281
1.455
0.610
3.50%
4.99%
41
253.2
LT debt¥M
397.4
425.5
479.3
484.5
553.0
581.4
547.6
623.2
686.0
688.8
289.6
4.49%
6.99%
86
Revenue
¥1.426B
5.39%
1.00×
Cost of revenue
¥972.5M
5.53%
1.01×
Operating expenses
¥238.9M
5.04%
0.97×
Property and equipment
16.11%
Goodwill & intangibles
15.87%
Spread over hurdle
61.53%