2.170
Revenue¥B
1.270
1.317
1.343
1.384
1.423
1.454
1.500
1.542
1.585
1.652
2.369
3.03%
3.11%
66
24.96
Revenue growth%
29.56
32.06
32.90
30.01
28.56
29.64
31.15
29.19
27.49
25.89
16.36
29.19
29.60
40
17.68
Gross margin%
18.27
19.56
21.61
21.70
21.83
20.58
22.24
23.68
22.16
19.43
3.13
22.16
21.66
10
9.11
Operating margin%
11.21
12.50
13.18
13.53
14.98
12.46
12.56
12.02
11.20
12.00
14.74
12.02
12.48
92
22.35
Net margin%
5.68
8.61
10.08
8.94
6.04
4.50
4.35
6.76
7.67
7.45
18.91
6.76
7.11
45
23.09
P/E ratio (avg)x
48.50
51.78
50.56
49.43
50.06
49.53
48.34
48.72
55.80
58.96
26.30
49.53
49.80
44
29.88
EV/EBITx
21.05
19.34
19.09
19.67
17.69
19.53
18.16
16.55
16.01
16.38
10.57
16.55
18.62
40
15.33
FCF yield (avg)%
21.60
20.45
23.42
26.42
26.72
28.50
26.62
25.38
24.44
25.43
12.26
25.43
25.40
38
8.95
FCF margin%
15.73
15.32
16.31
19.24
17.95
15.47
17.96
18.00
20.83
18.37
22.61
18.00
17.96
90
0.658
FCF / Net incomex
2.068
2.174
2.363
2.648
3.015
3.318
3.212
3.509
3.375
3.417
0.438
3.375
3.113
75
11.23
ROIC%
15.67
13.45
13.08
10.66
11.78
13.45
15.01
14.80
13.75
13.90
13.47
13.90
13.60
19
23.49
Return on equity%
1.32
3.30
3.83
4.52
3.24
6.22
5.25
2.79
5.03
5.79
3.84
5.25
4.17
34
20.44
Return on assets%
19.58
16.69
18.07
17.97
15.08
15.50
16.50
15.16
16.47
17.59
19.99
16.47
16.60
74
0.30
EPS¥
1.75
1.92
1.96
2.35
2.26
2.49
2.55
2.79
3.20
3.78
0.32
10.86%
9.82%
—
23.04
EPS growth%
20.55
19.67
22.03
21.53
24.44
23.54
20.80
23.72
26.20
29.08
29.69
23.72
22.78
40
0.36
Bookvalue per sh¥
1.07
1.13
1.13
1.22
1.31
1.20
1.27
1.42
1.35
1.54
0.89
3.21%
3.36%
—
0.47
FCF per share¥
1.49
1.69
1.70
1.60
1.45
1.42
1.42
1.38
1.47
1.35
0.93
(1.44%)
(0.01%)
—
0.88
Dividend per sh¥
1.00
1.08
1.21
1.15
1.14
1.18
1.14
1.23
1.20
1.27
0.91
2.17%
1.88%
—
25.32
Div yield (avg)%
6.87
7.91
8.96
6.90
9.09
10.58
8.31
11.04
8.64
8.73
13.23
8.73
8.68
88
26.35
Payout ratio%
9.28
11.10
10.72
12.11
15.06
14.99
14.61
16.88
15.02
12.86
4.48
14.99
13.73
39
0.935
Shares (diluted)B
2.155
2.485
2.606
2.736
3.079
3.000
3.124
3.497
4.225
4.329
0.903
7.06%
8.96%
88
27.47
Buyback yield%
9.76
7.23
7.44
9.16
9.30
6.85
5.48
5.82
5.91
6.91
23.17
5.91
7.07
19
1.408
D/E ratiox
0.559
0.613
0.703
0.715
0.720
0.661
0.727
0.745
0.681
0.713
0.195
0.713
0.708
5
1.843
Enterprise value¥B
0.384
0.383
0.362
0.349
0.395
0.395
0.401
0.424
0.479
0.498
1.226
4.78%
3.11%
92
0.550
LT debt¥B
2.051
2.132
2.556
2.874
3.291
3.884
4.159
4.808
5.068
5.491
0.537
10.79%
11.26%
44
Revenue
¥1.652B
3.11%
1.00×
Cost of revenue
¥1.131B
3.12%
1.00×
Operating expenses
¥354.0M
2.85%
0.98×
Goodwill & intangibles
20.18%
Property and equipment
13.61%
Spread over hurdle
44.94%