0.794
Revenue¥B
1.699
1.783
1.854
1.944
2.094
2.194
2.287
2.443
2.625
2.846
0.847
6.32%
6.14%
27
5.80
Revenue growth%
5.21
4.31
1.91
4.76
7.28
8.33
10.78
9.12
10.46
7.99
15.81
9.12
7.64
34
17.24
Gross margin%
19.40
16.61
14.27
13.57
15.61
14.40
16.84
19.22
17.68
15.21
10.25
16.84
16.11
18
4.32
Operating margin%
10.12
8.78
11.66
10.92
11.35
10.69
9.85
11.71
10.74
9.37
22.30
10.69
10.72
65
16.72
Net margin%
5.92
6.58
7.62
10.23
9.51
8.97
7.53
9.45
8.19
9.66
25.01
8.97
8.58
60
36.10
P/E ratio (avg)x
57.03
63.30
65.25
62.72
62.36
61.63
71.89
82.92
89.93
87.29
9.728
82.92
64.28
83
27.90
EV/EBITx
45.45
47.70
50.64
56.80
62.59
68.24
69.70
79.65
91.27
96.63
22.78
79.65
65.41
72
4.64
FCF yield (avg)%
6.89
8.55
10.64
9.82
10.32
12.11
14.87
14.44
16.67
17.44
27.39
14.87
11.38
81
16.32
FCF margin%
7.53
5.66
8.27
8.71
7.30
7.16
6.30
9.22
8.42
6.80
10.54
7.16
7.42
73
0.654
FCF / Net incomex
1.280
1.227
1.257
1.149
1.028
1.022
1.056
1.031
1.097
1.187
0.291
1.056
1.123
27
12.69
ROIC%
16.91
18.46
16.85
16.52
14.28
16.31
13.57
13.99
14.42
12.22
20.56
13.99
15.36
38
8.61
Return on equity%
16.27
16.17
15.01
12.90
10.97
8.62
7.95
8.11
8.49
8.61
28.38
8.49
9.79
17
4.89
Return on assets%
1.46
3.38
4.50
1.96
4.16
2.27
5.17
6.12
6.22
8.79
25.75
6.12
4.33
21
2.01
EPS¥
2.60
2.69
2.98
3.05
2.95
3.03
3.31
3.79
4.02
4.53
2.19
8.91%
5.92%
—
9.04
EPS growth%
2.96
3.07
5.31
5.73
5.21
6.09
5.86
5.49
3.53
1.24
9.68
5.49
5.26
78
2.09
Bookvalue per sh¥
2.12
1.98
1.86
1.76
1.65
1.76
1.98
2.02
1.83
2.01
1.79
3.99%
0.67%
—
1.21
FCF per share¥
0.76
0.82
0.84
0.87
0.77
0.83
0.85
0.81
0.88
0.91
1.26
3.23%
1.91%
—
1.86
Dividend per sh¥
0.72
0.70
0.74
0.68
0.74
0.80
0.73
0.74
0.72
0.68
1.28
(1.68%)
0.61%
—
10.52
Div yield (avg)%
8.41
9.39
8.40
8.52
6.79
8.37
10.00
8.54
10.02
10.91
19.16
10.00
8.53
89
23.45
Payout ratio%
22.41
25.29
22.87
20.31
19.65
17.23
15.85
17.51
18.26
17.37
4.17
17.37
18.95
62
0.572
Shares (diluted)B
1.058
1.031
1.064
1.071
1.281
1.481
1.740
1.852
2.146
2.459
0.600
13.92%
9.68%
25
5.36
Buyback yield%
17.20
19.07
18.18
18.34
16.65
17.07
19.64
16.67
19.51
16.62
20.53
17.07
17.69
65
1.467
D/E ratiox
0.876
0.803
0.718
0.668
0.609
0.649
0.604
0.628
0.589
0.544
1.651
0.604
0.638
72
0.820
Enterprise value¥B
1.217
1.236
1.149
1.048
0.951
1.000
0.970
0.927
0.823
0.820
0.268
(2.92%)
(4.66%)
66
2.442
LT debt¥B
3.503
3.492
3.974
4.528
4.414
4.270
5.058
5.277
5.953
5.997
2.536
6.32%
6.44%
8
Revenue
¥2.846B
6.14%
1.00×
Cost of revenue
¥1.558B
6.23%
1.01×
Operating expenses
¥295.7M
6.23%
1.01×
Property and equipment
20.67%
Goodwill & intangibles
18.57%
Spread over hurdle
55.16%