1.139
Revenue¥B
1.550
1.575
1.574
1.557
1.537
1.575
1.630
1.668
1.648
1.690
1.234
1.92%
0.86%
22
7.14
Revenue growth%
21.67
20.68
22.50
22.28
24.19
22.49
23.86
23.45
22.10
20.51
11.78
22.49
22.39
29
24.62
Gross margin%
13.08
12.39
13.63
12.57
11.69
13.73
13.90
15.02
12.30
10.40
17.11
13.73
12.83
5
29.36
Operating margin%
8.38
7.10
8.74
7.32
4.62
3.02
2.01
1.39
0.40
0.40
2.37
1.39
3.82
83
26.98
Net margin%
10.55
9.16
10.80
7.81
10.37
10.92
7.95
8.66
7.78
9.40
4.06
8.66
9.28
91
35.44
P/E ratio (avg)x
18.91
17.18
16.26
16.57
15.78
16.36
16.87
14.58
15.26
13.40
7.185
15.26
16.31
36
13.17
EV/EBITx
24.84
26.44
26.95
28.49
30.45
29.69
28.14
28.40
27.48
29.00
7.826
28.40
28.27
47
24.07
FCF yield (avg)%
16.68
16.37
18.70
20.76
20.68
19.83
20.73
19.16
17.33
16.78
25.94
19.16
18.93
32
18.89
FCF margin%
3.72
5.74
8.29
8.47
6.94
4.11
1.95
4.21
5.73
4.48
12.73
4.21
5.11
21
0.207
FCF / Net incomex
1.090
1.078
1.109
1.112
1.292
1.314
1.308
1.505
1.682
1.602
1.108
1.505
1.300
17
19.68
ROIC%
4.31
6.54
8.29
5.83
5.12
4.19
1.26
1.62
0.40
1.26
4.46
1.26
4.25
41
9.84
Return on equity%
7.96
7.01
5.46
4.93
7.80
5.77
6.69
5.73
5.43
3.26
25.50
5.73
5.75
72
7.54
Return on assets%
20.47
21.18
22.92
24.07
26.18
27.64
26.32
23.39
22.50
20.71
9.34
23.39
23.16
88
0.24
EPS¥
0.75
0.85
0.99
1.11
1.18
1.17
1.37
1.52
1.80
1.76
0.26
8.21%
9.87%
—
13.54
EPS growth%
34.97
37.20
36.01
35.74
35.32
33.60
31.98
32.79
34.42
37.10
10.63
33.60
35.15
50
1.22
Bookvalue per sh¥
1.36
1.36
1.37
1.34
1.27
1.29
1.42
1.33
1.41
1.46
0.78
2.88%
1.00%
—
1.16
FCF per share¥
1.06
1.13
1.18
1.40
1.38
1.53
1.70
1.76
1.86
2.13
0.81
9.03%
6.95%
—
0.66
Dividend per sh¥
0.72
0.72
0.65
0.67
0.65
0.66
0.72
0.79
0.71
0.76
0.28
3.24%
(0.76%)
—
27.22
Div yield (avg)%
29.15
30.78
30.70
32.27
30.48
31.31
33.36
32.87
34.00
36.31
10.81
33.36
31.79
54
2.58
Payout ratio%
9.83
12.74
14.77
14.56
16.61
13.64
15.32
12.36
11.64
13.51
17.72
13.51
13.57
8
784.0
Shares (diluted)M
738.8
717.3
677.4
607.6
619.5
672.7
727.9
808.7
823.0
856.3
789.5
6.69%
0.42%
41
28.15
Buyback yield%
11.80
13.29
12.71
14.23
12.12
13.84
16.72
15.42
17.30
19.62
12.44
16.72
14.04
29
0.400
D/E ratiox
1.367
1.390
1.573
1.520
1.573
1.816
1.918
1.998
1.931
2.217
1.330
1.931
1.694
17
0.778
Enterprise value¥B
1.517
1.586
1.782
1.841
1.737
1.768
1.913
1.919
2.094
2.079
0.404
3.66%
3.91%
92
0.665
LT debt¥B
1.427
1.630
1.923
2.128
2.381
2.776
2.803
3.080
3.393
3.836
1.080
10.01%
11.51%
19
Revenue
¥1.690B
0.86%
1.00×
Cost of revenue
¥1.078B
0.98%
1.01×
Operating expenses
¥228.7M
0.17%
0.93×
Property and equipment
16.45%
Goodwill & intangibles
15.76%
Spread over hurdle
(0.66%)