1.272
Revenue¥B
0.590
0.635
0.678
0.720
0.773
0.825
0.861
0.905
0.968
1.036
1.413
6.03%
6.34%
48
27.85
Revenue growth%
14.22
11.83
12.37
11.42
8.86
11.41
12.90
15.14
14.34
15.57
4.02
14.34
12.63
59
2.60
Gross margin%
20.78
22.40
21.15
20.41
20.71
17.83
15.04
13.36
14.84
17.28
12.82
15.04
19.12
46
25.73
Operating margin%
15.72
16.00
15.95
15.22
14.00
11.13
11.17
10.85
10.28
12.37
13.36
11.13
13.19
23
27.01
Net margin%
18.62
16.18
14.29
12.70
10.30
11.15
11.07
12.65
13.79
16.43
7.67
12.65
13.24
73
9.139
P/E ratio (avg)x
45.91
48.16
57.07
62.37
71.59
85.35
97.09
106.6
114.0
114.9
25.21
106.6
78.47
93
19.56
EV/EBITx
32.65
37.27
36.90
41.53
44.04
46.72
47.12
51.10
49.63
55.54
19.87
49.63
45.38
89
26.06
FCF yield (avg)%
1.45
0.40
3.34
3.53
5.48
6.68
6.08
3.44
1.58
0.68
28.76
3.44
3.39
84
9.37
FCF margin%
0.40
1.82
0.40
0.40
0.40
0.88
0.40
2.46
5.08
4.88
10.10
2.46
0.64
36
0.135
FCF / Net incomex
0.391
0.446
0.448
0.516
0.528
0.518
0.580
0.634
0.688
0.664
1.365
0.634
0.523
90
26.00
ROIC%
11.27
10.05
7.60
7.15
6.48
7.22
7.19
4.75
6.44
8.00
28.51
7.19
7.21
29
19.76
Return on equity%
10.39
11.59
11.12
11.89
9.45
6.56
9.22
8.55
6.59
4.93
19.50
6.59
9.34
62
28.19
Return on assets%
5.99
6.42
3.57
0.95
0.40
1.48
2.73
0.40
0.40
0.40
7.98
0.40
1.22
38
1.80
EPS¥
1.51
1.73
1.61
1.62
1.85
1.97
1.87
1.75
1.75
1.66
1.89
(2.21%)
1.54%
—
12.06
EPS growth%
24.33
21.93
20.24
17.33
18.93
17.80
20.20
21.00
21.43
23.54
7.69
21.00
20.62
60
1.59
Bookvalue per sh¥
1.74
1.85
1.95
2.14
2.14
2.16
2.46
2.86
3.08
3.69
1.68
11.46%
7.68%
—
2.32
FCF per share¥
3.36
4.03
4.30
4.72
5.53
6.41
7.67
7.90
8.62
8.94
1.88
10.09%
11.73%
—
1.58
Dividend per sh¥
1.44
1.31
1.20
1.29
1.39
1.46
1.25
1.24
1.21
1.06
2.20
(5.29%)
(2.42%)
—
18.54
Div yield (avg)%
22.22
22.97
21.23
21.88
24.32
21.77
24.26
23.20
22.85
20.12
21.58
22.85
22.54
6
23.58
Payout ratio%
2.28
4.81
2.74
1.44
4.33
1.49
4.31
1.85
0.93
0.40
18.19
1.49
2.06
41
121.6
Shares (diluted)M
115.6
109.7
98.68
92.72
81.63
74.55
81.30
88.07
93.86
91.60
124.9
2.33%
(1.94%)
57
21.09
Buyback yield%
8.40
7.87
7.94
7.87
8.93
8.02
5.78
4.67
6.22
6.27
21.18
6.22
7.87
82
1.099
D/E ratiox
0.913
0.957
1.030
1.227
1.343
1.585
1.705
1.808
1.815
1.812
0.607
1.808
1.464
93
1.142
Enterprise value¥B
1.227
1.219
1.311
1.269
1.226
1.193
1.127
1.029
1.066
1.170
0.974
(0.93%)
0.41%
54
0.806
LT debt¥B
1.581
1.726
2.088
2.415
2.630
2.652
2.907
3.360
4.011
4.433
1.317
11.00%
12.69%
19
Revenue
¥1.036B
6.34%
1.00×
Cost of revenue
¥449.0M
6.74%
1.04×
Operating expenses
¥248.7M
6.39%
1.01×
Goodwill & intangibles
17.91%
Property and equipment
14.35%
Spread over hurdle
(0.80%)