1.994
Revenue¥B
1.300
1.391
1.501
1.578
1.643
1.778
1.843
1.921
2.019
2.170
2.196
5.73%
5.77%
95
30.00
Revenue growth%
12.57
12.44
11.68
12.75
10.06
7.36
7.74
5.64
5.66
4.93
19.36
5.66
8.90
58
9.55
Gross margin%
9.71
11.86
9.06
8.35
7.16
5.77
8.20
6.09
3.13
4.31
29.42
5.77
7.68
30
9.60
Operating margin%
30.22
30.05
29.99
31.51
30.86
29.65
29.55
30.57
31.68
31.71
8.19
30.57
30.40
54
13.56
Net margin%
28.02
25.92
26.46
28.58
30.81
27.94
25.46
23.74
24.40
24.07
13.13
24.40
26.19
66
30.79
P/E ratio (avg)x
27.07
30.06
33.17
34.87
38.74
38.94
43.09
43.92
42.45
50.16
29.28
43.09
38.84
75
8.613
EV/EBITx
33.67
32.06
27.99
26.49
23.57
24.56
22.28
21.68
21.34
20.00
13.65
21.68
24.06
41
28.87
FCF yield (avg)%
18.60
17.99
18.70
17.19
15.00
13.00
14.71
17.16
16.51
15.62
6.80
15.62
16.84
58
19.58
FCF margin%
16.60
18.70
18.53
20.98
22.86
22.08
19.22
18.97
17.36
15.48
25.13
18.97
18.84
28
0.602
FCF / Net incomex
1.303
1.430
1.466
1.735
1.736
1.664
1.952
1.892
1.974
2.061
1.739
1.952
1.736
31
19.13
ROIC%
22.99
23.36
25.81
22.94
24.16
21.47
22.96
22.07
22.63
22.48
5.45
22.48
22.95
39
28.19
Return on equity%
4.75
6.67
8.91
10.07
12.05
11.45
9.73
12.10
11.20
11.27
24.97
11.27
10.64
84
22.82
Return on assets%
20.73
19.15
19.11
17.99
20.99
23.49
23.50
21.64
22.97
23.18
12.28
23.18
21.31
78
2.29
EPS¥
1.82
1.92
1.79
2.05
2.02
1.93
1.86
2.15
2.41
2.60
2.39
5.15%
2.78%
—
14.21
EPS growth%
12.84
13.52
13.22
12.58
13.19
11.62
10.80
13.10
12.51
14.71
3.39
12.51
12.97
69
4.68
Bookvalue per sh¥
5.90
6.58
7.04
7.48
7.36
8.40
8.48
8.02
8.90
9.60
4.56
5.45%
6.12%
—
2.27
FCF per share¥
5.05
4.54
4.57
4.96
4.65
4.43
4.10
4.43
4.76
4.71
2.94
0.28%
0.22%
—
2.53
Dividend per sh¥
0.93
0.89
0.83
0.78
0.76
0.73
0.63
0.63
0.57
0.57
0.84
(5.47%)
(4.82%)
—
4.75
Div yield (avg)%
1.17
3.51
0.86
0.40
0.40
1.27
1.24
0.40
2.54
1.94
15.72
1.27
1.20
16
7.45
Payout ratio%
19.73
22.56
24.87
25.53
25.65
25.67
28.40
28.74
29.93
31.29
24.67
28.74
25.66
6
391.9
Shares (diluted)M
322.9
351.9
342.5
366.7
362.6
384.7
415.5
415.7
376.7
363.2
395.3
0.03%
0.59%
42
13.92
Buyback yield%
12.05
13.46
10.94
10.99
11.31
9.01
9.84
9.18
9.20
8.30
8.65
9.18
10.39
17
1.411
D/E ratiox
1.136
1.219
1.095
0.988
0.900
0.870
0.944
0.877
0.896
0.865
1.586
0.877
0.922
47
1,345
Enterprise value¥M
355.0
357.8
359.6
367.1
364.2
368.7
328.9
301.2
323.0
318.9
129.5
(2.62%)
(2.41%)
68
0.347
LT debt¥B
0.650
0.696
0.812
0.833
0.834
0.850
0.822
0.942
1.080
1.205
1.524
7.64%
7.89%
17
Revenue
¥2.170B
5.77%
1.00×
Cost of revenue
¥1.017B
5.47%
0.97×
Operating expenses
¥542.3M
5.92%
1.01×
Goodwill & intangibles
17.57%
Property and equipment
14.80%
Spread over hurdle
29.74%