0.910
Revenue¥B
1.321
1.437
1.584
1.713
1.845
2.007
2.136
2.338
2.564
2.815
1.008
8.82%
8.53%
22
6.64
Revenue growth%
3.67
0.98
0.57
3.25
4.05
4.49
7.43
9.68
11.66
10.57
5.23
9.68
4.27
63
21.77
Gross margin%
2.05
0.73
0.40
2.59
0.40
0.40
2.99
4.54
3.74
6.47
21.53
3.74
2.32
91
10.45
Operating margin%
10.40
11.03
9.91
10.60
7.67
6.53
9.08
6.95
7.91
7.26
25.18
7.26
8.49
54
13.61
Net margin%
20.38
23.09
20.95
23.74
26.30
27.85
25.44
28.34
30.26
32.16
21.93
28.34
25.87
38
8.031
P/E ratio (avg)x
17.71
19.03
20.39
19.77
20.56
20.05
18.66
19.18
19.27
20.46
9.250
19.27
19.52
39
30.33
EV/EBITx
25.66
26.49
25.96
28.68
32.31
36.50
40.84
38.28
35.75
34.18
21.95
36.50
33.25
83
22.51
FCF yield (avg)%
31.03
32.88
30.72
30.38
28.14
27.87
29.99
30.18
31.58
28.74
15.32
29.99
30.28
42
11.57
FCF margin%
14.12
11.24
10.65
13.64
14.69
12.94
15.11
17.29
15.75
15.28
20.28
15.28
14.41
92
0.825
FCF / Net incomex
0.742
0.871
0.970
1.017
1.076
1.045
0.991
1.122
1.269
1.205
0.617
1.122
1.031
42
27.93
ROIC%
20.98
22.70
24.01
26.21
23.69
22.12
21.58
20.13
22.98
24.86
4.26
22.12
22.84
37
9.17
Return on equity%
19.68
16.92
17.13
19.08
21.10
19.78
19.47
16.89
15.34
15.50
2.47
16.89
18.10
58
14.63
Return on assets%
1.77
0.40
1.45
1.80
0.40
0.40
1.91
2.55
0.40
0.40
5.85
0.40
0.92
78
0.47
EPS¥
0.26
0.26
0.27
0.25
0.28
0.29
0.27
0.25
0.26
0.25
0.52
(2.16%)
(0.43%)
—
4.11
EPS growth%
11.57
8.63
10.52
10.85
12.82
13.93
13.02
10.66
11.77
12.10
2.20
12.10
11.67
25
0.47
Bookvalue per sh¥
0.93
0.91
1.04
1.02
1.11
1.25
1.28
1.51
1.79
1.76
0.76
9.62%
6.56%
—
0.75
FCF per share¥
0.68
0.74
0.71
0.68
0.77
0.76
0.73
0.82
0.86
1.01
0.88
5.46%
5.25%
—
0.68
Dividend per sh¥
0.18
0.19
0.20
0.19
0.21
0.23
0.23
0.23
0.20
0.22
0.60
0.83%
1.99%
—
2.02
Div yield (avg)%
25.32
27.81
30.12
30.14
31.70
28.87
30.76
30.87
33.69
32.71
16.28
30.87
30.45
46
23.01
Payout ratio%
28.53
29.91
31.53
30.82
29.76
27.47
26.16
28.72
29.04
28.12
24.74
28.12
28.88
40
665.7
Shares (diluted)M
530.2
484.3
470.8
499.0
543.2
574.8
629.5
685.8
660.9
718.3
667.2
5.75%
3.45%
55
29.78
Buyback yield%
18.27
16.75
15.52
18.33
19.37
16.97
17.22
18.48
20.85
17.86
2.23
17.86
18.06
94
0.869
D/E ratiox
1.416
1.423
1.379
1.455
1.520
1.732
1.687
2.026
2.297
2.600
0.219
2.026
1.604
27
1.508
Enterprise value¥B
0.492
0.485
0.562
0.564
0.651
0.720
0.744
0.816
0.965
1.037
0.402
9.75%
8.29%
59
0.883
LT debt¥B
1.098
1.186
1.302
1.446
1.616
1.933
1.935
1.926
2.060
2.077
0.452
5.15%
7.26%
59
Revenue
¥2.815B
8.53%
1.00×
Cost of revenue
¥1.971B
8.53%
1.00×
Operating expenses
¥512.2M
8.42%
0.99×
Property and equipment
19.29%
Goodwill & intangibles
14.77%
Spread over hurdle
(5.36%)