0.300
Revenue¥B
0.803
0.837
0.867
0.906
0.962
1.029
1.084
1.146
1.218
1.252
0.325
5.41%
4.95%
27
17.01
Revenue growth%
12.76
12.11
11.98
12.72
15.51
14.92
14.45
17.42
15.75
16.07
17.09
15.75
14.69
55
18.57
Gross margin%
7.44
6.98
9.87
11.98
11.34
10.26
10.59
7.77
7.54
9.77
2.80
9.77
9.82
76
13.77
Operating margin%
24.79
26.22
25.76
23.37
22.18
22.53
21.26
23.08
25.19
26.32
16.89
23.08
24.08
81
29.50
Net margin%
15.61
13.58
12.81
12.80
12.12
10.51
11.20
12.38
10.03
10.10
9.32
10.51
12.25
79
29.54
P/E ratio (avg)x
26.25
29.06
27.85
32.97
38.57
37.74
37.56
36.47
35.60
42.16
24.95
37.56
36.04
45
15.70
EV/EBITx
10.73
11.52
10.41
9.886
10.54
10.40
10.07
10.38
11.14
11.42
30.52
10.40
10.48
94
18.85
FCF yield (avg)%
22.15
24.34
21.65
23.84
22.25
22.73
20.57
21.25
23.60
22.29
18.07
22.29
22.27
64
17.39
FCF margin%
15.49
16.09
15.97
17.88
20.46
21.02
22.48
20.22
19.72
18.66
27.68
20.22
19.19
41
1.232
FCF / Net incomex
1.077
1.074
1.248
1.365
1.460
1.575
1.579
1.835
2.105
2.288
0.333
1.835
1.518
59
16.49
ROIC%
18.22
15.36
13.27
14.58
16.26
19.23
20.27
21.37
24.12
25.66
12.73
21.37
18.73
11
25.15
Return on equity%
0.77
0.40
2.04
0.49
2.70
4.82
6.50
9.14
8.46
7.52
14.07
7.52
3.76
9
18.40
Return on assets%
29.16
30.73
31.41
33.88
32.72
35.29
34.78
33.49
32.67
30.51
23.86
33.49
32.70
60
3.98
EPS¥
6.07
7.09
8.06
8.62
8.54
9.37
10.29
10.18
9.89
10.89
4.08
5.00%
6.96%
—
19.01
EPS growth%
6.91
8.09
11.01
10.77
8.09
6.16
8.80
8.58
7.51
6.13
9.03
7.51
8.09
62
1.86
Bookvalue per sh¥
2.28
2.21
2.33
2.54
2.62
2.34
2.24
2.11
2.27
2.33
3.92
(2.32%)
1.15%
—
0.70
FCF per share¥
1.40
1.29
1.13
1.11
0.99
0.87
0.78
0.84
0.74
0.79
4.53
(4.38%)
(5.98%)
—
1.07
Dividend per sh¥
5.15
5.77
5.62
5.76
6.32
7.59
7.99
9.07
8.96
9.17
0.93
7.73%
7.13%
—
24.85
Div yield (avg)%
0.40
0.40
1.63
3.43
2.27
4.17
7.00
7.60
9.28
6.43
8.39
7.00
3.80
27
29.52
Payout ratio%
20.51
20.83
23.15
23.30
20.82
22.07
21.42
22.88
21.55
22.52
6.39
22.07
21.81
67
147.5
Shares (diluted)M
167.4
175.1
193.2
216.2
245.7
266.7
265.1
274.5
284.8
281.7
144.1
2.77%
5.12%
86
17.57
Buyback yield%
18.92
18.65
17.89
19.02
17.35
16.22
15.54
13.74
14.18
13.34
19.55
14.18
16.79
11
0.177
D/E ratiox
1.637
1.841
2.012
2.231
2.574
2.529
2.933
2.907
3.370
3.682
0.600
2.933
2.552
27
0.431
Enterprise value¥B
2.366
2.614
2.767
3.155
3.787
3.820
4.493
5.001
4.841
5.788
0.565
8.85%
10.68%
45
0.809
LT debt¥B
0.670
0.703
0.658
0.686
0.711
0.622
0.632
0.608
0.602
0.553
1.237
(4.91%)
(1.89%)
91
Revenue
¥1.252B
4.95%
1.00×
Cost of revenue
¥844.7M
5.16%
1.02×
Operating expenses
¥234.0M
4.59%
0.97×
Goodwill & intangibles
19.37%
Property and equipment
15.77%
Spread over hurdle
(3.30%)