1.144
Revenue¥B
1.610
1.581
1.618
1.599
1.625
1.602
1.603
1.586
1.572
1.587
1.222
(0.48%)
0.04%
30
5.46
Revenue growth%
15.03
16.04
16.80
19.11
18.48
18.36
20.42
22.16
20.90
23.80
2.59
20.90
18.80
20
25.07
Gross margin%
34.65
32.30
32.05
29.36
27.57
29.95
27.61
28.81
27.84
25.44
17.74
27.84
29.08
83
21.04
Operating margin%
19.63
21.97
23.01
22.50
22.95
24.37
25.86
23.80
26.14
23.77
23.10
24.37
23.39
78
3.08
Net margin%
24.51
21.88
20.52
18.22
18.33
16.00
18.42
16.79
17.97
17.72
27.71
17.72
18.28
32
25.64
P/E ratio (avg)x
12.06
11.20
11.20
11.24
11.64
10.51
10.90
11.28
11.45
10.30
36.27
10.90
11.22
8
34.51
EV/EBITx
29.67
30.44
32.37
34.82
36.66
31.95
33.21
33.54
28.69
24.65
10.22
31.95
32.16
45
3.44
FCF yield (avg)%
30.93
32.79
33.26
35.32
37.09
35.75
38.33
39.91
39.60
41.06
18.26
39.60
36.42
75
28.66
FCF margin%
16.58
18.61
21.15
24.14
25.80
24.05
24.39
22.54
25.12
25.42
15.64
24.39
24.09
55
1.322
FCF / Net incomex
1.132
1.125
1.162
1.062
1.010
0.943
0.918
0.941
0.904
0.960
0.970
0.941
0.985
27
27.10
ROIC%
19.64
17.36
19.59
19.82
22.20
24.14
27.11
26.12
27.05
30.03
16.02
27.05
23.17
54
20.51
Return on equity%
11.58
8.62
8.06
6.45
9.36
7.60
6.96
9.27
7.32
4.58
15.88
7.32
7.83
24
25.69
Return on assets%
19.79
19.42
18.77
20.08
17.92
16.39
13.62
14.80
15.31
17.54
13.82
15.31
17.73
77
0.94
EPS¥
0.69
0.67
0.67
0.68
0.65
0.68
0.65
0.66
0.68
0.68
1.05
1.17%
0.01%
—
16.92
EPS growth%
24.82
27.11
27.56
29.67
31.96
32.43
35.27
33.35
30.91
33.26
3.13
33.26
31.44
19
0.66
Bookvalue per sh¥
1.00
0.94
0.86
0.91
0.86
0.84
0.95
1.05
0.98
0.94
0.86
1.78%
(0.56%)
—
0.64
FCF per share¥
1.01
1.07
0.98
0.99
0.95
0.97
0.94
0.97
0.99
1.07
1.11
2.33%
(0.91%)
—
0.79
Dividend per sh¥
1.31
1.26
1.37
1.50
1.45
1.40
1.33
1.37
1.51
1.38
0.26
(1.05%)
1.24%
—
16.83
Div yield (avg)%
7.68
9.64
10.37
13.16
11.83
14.65
14.85
12.23
13.22
13.73
6.06
13.73
12.70
28
17.37
Payout ratio%
8.32
5.41
3.23
2.70
3.48
5.74
3.26
3.77
5.46
8.33
25.09
5.46
4.59
29
496.4
Shares (diluted)M
528.3
551.8
573.8
569.6
616.1
680.7
646.7
725.7
785.0
880.4
506.1
7.40%
5.84%
95
8.24
Buyback yield%
10.39
12.59
10.45
8.28
6.44
8.56
9.31
7.76
6.78
6.07
8.37
7.76
8.42
35
0.263
D/E ratiox
1.314
1.403
1.403
1.584
1.650
1.735
1.830
1.940
1.933
2.276
1.455
1.933
1.692
78
1.462
Enterprise value¥B
0.977
1.113
1.321
1.347
1.316
1.310
1.264
1.276
1.428
1.386
1.338
1.05%
3.72%
64
0.843
LT debt¥B
1.180
1.035
1.074
1.036
1.057
1.003
1.073
1.014
1.069
1.157
0.777
1.81%
(1.47%)
6
Revenue
¥1.587B
0.04%
1.00×
Cost of revenue
¥827.1M
(0.01%)
0.99×
Operating expenses
¥282.1M
0.52%
1.05×
Goodwill & intangibles
16.25%
Property and equipment
15.38%
Spread over hurdle
10.13%