0.217
Revenue¥B
1.595
1.746
1.859
2.007
2.147
2.304
2.448
2.582
2.824
3.111
0.230
7.70%
7.79%
90
15.37
Revenue growth%
13.60
15.68
18.56
16.21
15.21
17.63
16.18
14.86
16.77
19.77
24.70
16.77
16.20
28
19.35
Gross margin%
12.03
11.68
14.00
11.46
8.92
8.67
10.77
9.39
7.46
7.08
2.64
8.67
10.08
27
4.61
Operating margin%
20.49
22.99
23.52
25.30
27.53
29.30
28.54
30.89
30.64
31.83
6.84
30.64
28.03
95
24.69
Net margin%
19.17
21.87
21.78
18.88
19.25
20.17
22.48
22.65
22.12
21.46
21.53
22.12
21.62
49
22.50
P/E ratio (avg)x
21.43
21.88
20.82
20.41
22.48
22.91
23.90
24.21
24.41
22.07
23.24
23.90
22.27
59
33.08
EV/EBITx
39.78
43.76
51.28
61.66
70.77
80.82
90.70
95.19
112.9
133.5
9.661
95.19
75.79
30
16.40
FCF yield (avg)%
20.01
22.16
23.73
25.10
28.06
27.94
25.87
23.68
21.37
20.66
29.22
23.68
23.71
80
24.06
FCF margin%
28.67
30.38
30.40
30.02
28.94
29.78
28.20
27.09
27.18
24.54
17.38
27.18
28.81
22
0.542
FCF / Net incomex
1.388
1.395
1.497
1.320
1.396
1.478
1.326
1.441
1.434
1.383
0.356
1.434
1.395
95
16.21
ROIC%
10.21
12.13
13.56
12.83
15.39
14.63
14.78
14.07
12.65
15.28
21.57
14.63
13.82
27
13.11
Return on equity%
30.70
28.03
26.49
23.59
25.55
26.02
24.56
22.06
22.45
22.92
19.60
22.92
25.05
49
24.22
Return on assets%
25.76
23.84
25.98
25.90
27.71
28.93
27.66
25.95
25.60
25.03
10.94
25.95
25.93
24
0.61
EPS¥
1.09
1.10
1.13
1.29
1.33
1.44
1.48
1.49
1.72
1.77
0.65
5.96%
6.41%
—
23.78
EPS growth%
12.46
11.94
9.32
11.97
12.59
10.24
9.74
10.19
9.29
10.89
11.72
10.19
10.56
37
0.65
Bookvalue per sh¥
0.50
0.53
0.51
0.51
0.52
0.51
0.56
0.64
0.71
0.74
0.93
7.06%
3.33%
—
1.28
FCF per share¥
1.21
1.34
1.20
1.31
1.42
1.56
1.56
1.40
1.55
1.57
1.45
2.00%
2.74%
—
1.22
Dividend per sh¥
1.42
1.64
1.84
1.77
1.65
1.59
1.78
2.04
2.11
2.11
1.24
5.03%
5.18%
—
20.33
Div yield (avg)%
17.48
15.61
18.51
19.32
17.54
20.35
20.89
18.97
20.59
22.47
22.45
20.59
19.15
54
6.11
Payout ratio%
28.69
31.28
29.07
31.64
33.12
34.27
35.71
37.11
40.05
41.42
22.72
37.11
33.69
94
0.619
Shares (diluted)B
0.816
0.918
0.926
0.879
0.963
1.088
1.098
1.177
1.147
1.309
0.620
6.33%
5.78%
91
20.18
Buyback yield%
12.48
15.39
15.18
13.47
12.28
9.61
11.66
14.62
13.49
13.10
7.69
13.10
13.28
45
1.719
D/E ratiox
0.653
0.670
0.708
0.672
0.690
0.670
0.777
0.823
0.773
0.818
1.271
0.777
0.699
51
2.201
Enterprise value¥B
1.511
1.543
1.749
1.807
2.066
2.286
2.400
2.711
2.854
3.092
0.810
8.40%
8.98%
66
1.530
LT debt¥B
1.808
1.781
1.941
1.735
1.640
1.828
1.940
1.961
2.127
2.085
1.501
4.92%
1.49%
49
Revenue
¥3.111B
7.79%
1.00×
Cost of revenue
¥1.797B
7.84%
1.00×
Operating expenses
¥514.5M
7.41%
0.97×
Property and equipment
17.28%
Goodwill & intangibles
16.67%
Spread over hurdle
(5.39%)