0.745
Revenue¥B
1.252
1.339
1.458
1.576
1.683
1.796
1.949
2.090
2.299
2.484
0.823
8.10%
8.04%
92
22.90
Revenue growth%
17.78
17.08
15.57
13.37
15.79
16.27
18.73
15.80
14.55
11.61
9.09
15.80
15.80
11
9.77
Gross margin%
32.37
33.38
33.66
31.83
33.04
35.72
34.66
33.17
34.71
37.22
18.69
34.71
33.52
70
9.74
Operating margin%
9.69
12.63
14.13
12.66
12.71
12.23
11.36
8.39
5.60
5.58
6.83
8.39
11.80
86
13.63
Net margin%
26.44
23.75
21.10
20.74
17.81
18.85
17.92
17.62
16.04
16.30
8.84
17.62
18.39
68
28.86
P/E ratio (avg)x
9.901
10.93
10.78
11.87
12.19
13.18
13.49
12.07
12.88
13.48
23.77
13.18
12.13
56
25.90
EV/EBITx
48.68
57.08
59.56
68.88
76.46
88.76
97.72
91.94
107.9
102.9
15.75
97.72
82.61
85
5.76
FCF yield (avg)%
21.76
20.91
21.99
24.00
25.56
23.50
20.94
22.36
20.97
18.05
6.69
20.97
21.88
39
12.06
FCF margin%
27.63
24.97
24.12
25.11
23.03
23.76
26.34
25.65
25.98
25.60
22.69
25.65
25.35
88
1.323
FCF / Net incomex
1.475
1.566
1.421
1.216
1.060
0.975
0.897
0.775
0.712
0.646
0.871
0.775
1.017
28
14.56
ROIC%
12.61
12.85
13.82
11.87
12.88
11.90
9.90
8.56
8.36
8.94
5.64
8.94
11.88
78
27.77
Return on equity%
13.98
16.29
19.10
21.29
21.57
20.30
20.25
22.79
22.81
24.89
23.24
22.79
20.79
86
26.07
Return on assets%
22.16
19.36
17.30
17.22
16.57
14.92
14.80
15.23
13.25
15.71
8.18
14.92
16.14
61
0.80
EPS¥
1.67
1.87
2.15
2.32
2.74
3.18
3.35
3.27
3.30
3.71
0.83
6.19%
8.32%
—
21.83
EPS growth%
9.22
10.91
13.74
16.02
14.28
17.08
15.28
17.16
14.26
12.00
21.57
15.28
14.27
47
1.55
Bookvalue per sh¥
3.07
3.52
4.12
4.88
4.87
5.37
6.28
6.67
6.82
6.85
1.96
7.06%
9.90%
—
2.05
FCF per share¥
2.99
2.92
2.98
3.41
4.06
4.30
4.21
4.54
4.64
5.38
1.15
5.78%
5.86%
—
1.67
Dividend per sh¥
0.48
0.42
0.45
0.44
0.47
0.50
0.47
0.43
0.41
0.44
0.43
(1.48%)
(0.92%)
—
22.28
Div yield (avg)%
25.37
23.93
22.65
20.26
18.70
20.91
19.80
17.92
15.81
17.03
27.95
17.92
20.03
18
8.61
Payout ratio%
19.58
18.92
20.48
20.37
18.81
19.16
19.13
16.26
15.35
17.45
12.79
17.45
19.02
40
648.1
Shares (diluted)M
720.4
777.2
730.5
691.3
752.8
750.4
768.0
831.6
839.0
884.9
656.3
3.28%
2.41%
91
4.41
Buyback yield%
15.38
17.96
19.50
19.66
16.81
19.76
17.14
18.19
21.06
19.20
17.05
19.20
18.70
95
0.366
D/E ratiox
1.157
1.241
1.309
1.140
1.084
1.034
0.924
0.981
0.890
0.951
1.706
0.951
1.059
50
0.245
Enterprise value¥B
0.704
0.738
0.738
0.749
0.799
0.878
0.993
1.011
1.097
1.174
2.022
8.02%
5.72%
45
1,559
LT debt¥M
482.3
546.0
612.5
656.3
646.0
682.3
780.6
763.1
780.2
867.4
164.6
6.07%
5.83%
71
Revenue
¥2.484B
8.04%
1.00×
Cost of revenue
¥1.521B
8.13%
1.01×
Operating expenses
¥628.7M
7.99%
0.99×
Property and equipment
14.92%
Spread over hurdle
(1.13%)