1.728
Revenue¥B
0.878
0.955
1.021
1.087
1.191
1.298
1.423
1.565
1.705
1.830
1.767
8.98%
8.70%
17
21.72
Revenue growth%
17.29
19.44
16.52
17.89
15.37
15.58
17.86
16.51
18.46
16.95
26.57
16.95
17.12
60
10.39
Gross margin%
26.40
26.81
26.49
27.11
24.98
26.48
27.25
27.20
25.59
23.16
27.97
26.48
26.49
81
9.15
Operating margin%
15.55
14.90
12.46
12.38
12.50
10.52
12.84
12.97
10.37
10.64
7.83
10.64
12.48
47
7.46
Net margin%
27.94
29.03
30.51
31.02
33.16
34.02
36.39
37.19
37.71
37.78
26.19
37.19
33.59
40
21.96
P/E ratio (avg)x
17.25
18.18
17.11
15.79
14.55
14.96
15.62
14.17
14.92
13.52
22.07
14.92
15.29
43
34.33
EV/EBITx
45.15
54.07
61.31
64.37
74.42
82.45
99.63
108.4
128.8
151.2
31.91
108.4
78.43
52
14.52
FCF yield (avg)%
14.76
16.64
19.36
17.93
17.72
17.79
20.05
19.70
19.06
18.35
23.96
19.06
18.14
61
4.67
FCF margin%
14.89
13.56
13.74
12.01
13.66
10.85
10.88
10.62
11.55
11.12
11.75
10.88
11.78
36
1.188
FCF / Net incomex
0.844
0.796
0.753
0.758
0.838
0.768
0.717
0.793
0.867
0.926
0.169
0.793
0.795
84
28.90
ROIC%
19.80
16.97
15.26
15.35
13.21
15.53
15.23
13.63
12.26
12.38
11.26
13.63
15.24
13
13.36
Return on equity%
23.86
22.38
21.46
21.79
19.93
22.16
24.63
23.89
26.24
26.10
14.68
24.63
23.12
24
5.15
Return on assets%
12.63
10.46
10.90
10.31
11.69
11.78
10.89
11.96
11.90
11.65
15.80
11.78
11.67
7
2.07
EPS¥
7.58
7.92
8.83
9.22
10.11
9.64
9.91
9.65
10.50
11.16
2.13
2.00%
5.08%
—
15.58
EPS growth%
10.18
10.16
7.29
7.51
7.95
6.12
4.52
2.20
3.69
3.28
21.12
3.69
6.70
16
1.69
Bookvalue per sh¥
2.80
2.91
2.62
2.63
2.58
2.46
2.43
2.36
2.16
1.99
1.88
(5.10%)
(3.99%)
—
6.60
FCF per share¥
4.74
4.28
4.35
4.91
5.42
5.04
5.64
5.64
5.84
6.56
7.12
3.88%
4.04%
—
5.44
Dividend per sh¥
5.29
5.38
5.02
4.74
4.98
4.97
5.06
4.63
4.52
4.86
3.70
(0.49%)
0.29%
—
25.43
Div yield (avg)%
10.91
9.62
7.80
7.48
9.05
6.44
6.42
3.96
4.43
1.84
24.97
4.43
6.96
61
18.39
Payout ratio%
1.81
1.94
1.67
3.21
4.91
3.07
6.02
4.74
5.67
8.67
7.42
5.67
3.98
7
280.7
Shares (diluted)M
289.8
331.2
348.3
342.3
367.0
377.9
362.2
365.7
406.6
436.5
273.2
3.53%
3.79%
29
15.27
Buyback yield%
6.92
8.09
5.80
7.39
9.47
10.64
13.11
11.87
9.03
9.83
23.47
10.64
9.25
11
1.576
D/E ratiox
1.215
1.188
1.281
1.401
1.356
1.389
1.445
1.562
1.472
1.474
0.938
1.472
1.395
83
0.104
Enterprise value¥B
1.455
1.605
1.868
2.167
2.369
2.722
3.266
3.881
4.632
4.838
1.581
15.35%
12.69%
33
1,014
LT debt¥M
920.6
860.4
877.3
774.6
711.1
627.5
673.5
694.9
653.1
689.2
843.8
(0.62%)
(3.64%)
50
Revenue
¥1.830B
8.70%
1.00×
Cost of revenue
¥1.189B
8.63%
0.99×
Operating expenses
¥311.7M
8.51%
0.98×
Property and equipment
19.23%
Goodwill & intangibles
13.85%
Spread over hurdle
(2.42%)