1.074
Revenue¥B
1.747
1.752
1.767
1.777
1.755
1.797
1.847
1.889
1.923
1.952
1.125
2.16%
1.44%
11
27.79
Revenue growth%
3.24
5.78
2.79
4.49
2.84
3.65
3.19
4.55
7.05
5.66
6.66
4.55
4.07
18
7.22
Gross margin%
7.66
5.74
6.05
5.10
7.87
7.83
5.01
2.67
5.33
3.92
15.95
5.01
5.53
44
3.48
Operating margin%
17.36
18.57
21.50
21.30
21.61
22.14
19.89
20.27
18.71
20.88
13.04
20.27
20.57
46
20.71
Net margin%
30.47
28.38
26.87
26.49
27.15
24.52
22.48
23.28
25.50
23.08
4.88
23.28
26.00
45
20.96
P/E ratio (avg)x
13.19
12.73
11.78
12.98
14.10
14.26
14.84
16.08
17.81
18.92
32.21
16.08
14.18
61
36.63
EV/EBITx
35.14
39.04
38.55
36.90
35.29
40.16
44.43
46.23
51.38
57.35
31.06
46.23
39.60
69
14.94
FCF yield (avg)%
27.20
24.24
25.53
24.31
26.14
26.21
27.34
30.20
28.71
27.78
14.38
27.78
26.70
54
25.98
FCF margin%
20.63
23.37
23.42
20.68
22.67
24.15
21.35
23.52
25.93
24.81
8.75
24.15
23.39
86
1.337
FCF / Net incomex
1.841
1.872
1.984
2.157
2.162
2.419
2.481
2.685
2.652
2.980
0.243
2.652
2.291
21
12.73
ROIC%
9.93
12.59
11.52
13.71
13.73
12.54
15.15
16.25
15.13
15.48
8.97
15.15
13.72
33
20.50
Return on equity%
20.87
19.47
20.57
18.29
16.21
18.05
18.71
16.55
18.44
20.53
12.89
18.44
18.57
75
15.36
Return on assets%
4.76
5.10
4.69
3.47
6.19
4.70
6.54
3.73
5.01
7.50
20.96
5.01
4.88
82
1.61
EPS¥
0.74
0.76
0.78
0.80
0.92
0.93
1.07
1.16
1.23
1.44
1.70
9.53%
8.13%
—
21.24
EPS growth%
4.09
5.22
4.61
4.60
3.34
0.47
0.40
3.21
5.04
6.54
27.44
3.21
4.34
88
1.09
Bookvalue per sh¥
1.07
1.06
1.01
1.09
0.96
0.82
0.77
0.78
0.70
0.60
1.28
(8.87%)
(6.63%)
—
1.53
FCF per share¥
1.18
1.16
1.11
1.21
1.11
1.00
1.02
0.94
1.03
0.91
0.29
(3.79%)
(3.75%)
—
1.06
Dividend per sh¥
2.01
2.04
1.98
2.02
2.08
2.16
2.21
2.41
2.70
2.69
0.93
5.32%
4.56%
—
2.19
Div yield (avg)%
21.68
20.74
18.87
21.49
18.50
19.39
20.82
20.59
21.59
18.85
20.28
20.59
20.66
37
6.08
Payout ratio%
9.04
11.65
12.35
10.94
10.18
11.93
13.59
13.47
15.14
13.21
19.49
13.47
12.14
92
0.983
Shares (diluted)B
1.547
1.412
1.526
1.485
1.403
1.556
1.539
1.576
1.715
1.728
0.981
4.25%
1.45%
69
13.42
Buyback yield%
17.26
15.96
17.29
19.80
22.66
19.87
19.80
18.59
20.29
18.70
2.07
19.80
19.25
93
1.693
D/E ratiox
1.842
1.777
1.802
1.996
2.073
2.171
2.378
2.517
2.560
2.527
1.066
2.517
2.122
46
0.953
Enterprise value¥B
0.232
0.245
0.290
0.295
0.288
0.340
0.355
0.349
0.356
0.347
1.983
3.82%
4.21%
47
0.940
LT debt¥B
2.367
2.212
2.034
1.998
1.956
1.873
1.795
1.609
1.523
1.725
0.364
(2.48%)
(3.58%)
21
Revenue
¥1.952B
1.44%
1.00×
Cost of revenue
¥1.171B
1.47%
1.00×
Operating expenses
¥268.1M
2.00%
1.06×
Property and equipment
20.73%
Goodwill & intangibles
16.39%
Spread over hurdle
11.58%