1.498
Revenue¥B
1.837
1.886
1.890
1.878
1.920
1.976
2.043
2.078
2.060
2.125
1.584
2.04%
1.69%
25
9.06
Revenue growth%
25.00
27.21
28.54
29.08
27.97
30.95
33.11
33.02
33.43
34.95
22.50
33.11
30.02
33
2.56
Gross margin%
5.40
2.84
1.87
4.00
1.53
4.20
7.06
8.55
8.51
7.74
21.07
7.74
4.80
85
10.74
Operating margin%
24.91
25.00
23.76
26.37
27.21
24.41
22.47
19.74
22.61
24.99
14.33
22.61
24.66
71
15.81
Net margin%
4.63
5.49
3.90
5.68
7.13
6.75
5.76
7.47
8.18
6.30
20.94
6.75
6.03
92
19.32
P/E ratio (avg)x
14.59
15.02
13.78
14.30
12.94
13.90
15.33
15.90
16.01
15.29
9.660
15.33
14.81
44
13.51
EV/EBITx
44.41
47.30
48.14
50.02
51.29
53.05
54.87
56.81
62.47
61.58
29.11
56.81
52.17
19
22.55
FCF yield (avg)%
30.48
28.75
29.59
27.58
27.21
24.41
22.85
25.25
25.99
27.47
18.20
25.25
27.34
83
12.83
FCF margin%
22.63
20.01
22.00
22.58
21.85
24.12
23.48
22.25
19.89
17.51
8.42
22.25
22.12
83
0.632
FCF / Net incomex
1.593
1.874
2.134
2.262
2.491
2.870
3.004
3.496
4.079
4.617
1.189
3.496
2.680
10
25.41
ROIC%
18.00
19.63
18.01
19.95
18.67
19.94
18.22
19.71
17.35
17.94
20.43
18.22
18.45
67
22.05
Return on equity%
34.18
36.39
34.93
37.54
39.01
39.89
42.15
40.47
39.70
39.50
21.22
39.89
39.26
61
12.15
Return on assets%
11.90
11.72
10.22
11.10
13.83
15.95
18.12
17.30
14.59
16.85
20.26
16.85
14.21
45
0.95
EPS¥
1.25
1.45
1.44
1.57
1.87
1.95
2.25
2.54
2.70
3.16
1.03
11.12%
11.61%
—
3.22
EPS growth%
11.10
10.16
8.25
6.85
7.61
4.62
5.14
7.81
6.57
4.61
21.36
5.14
7.23
84
0.68
Bookvalue per sh¥
2.06
2.02
2.34
2.46
2.48
2.53
2.83
3.27
3.25
3.17
0.85
5.01%
4.25%
—
0.72
FCF per share¥
0.55
0.60
0.54
0.52
0.49
0.43
0.40
0.35
0.30
0.32
0.91
(8.12%)
(5.69%)
—
0.59
Dividend per sh¥
0.89
0.80
0.79
0.86
0.86
0.79
0.82
0.92
0.90
0.81
0.34
(1.25%)
0.14%
—
17.61
Div yield (avg)%
10.31
8.47
11.32
12.11
10.79
12.16
11.19
12.57
10.52
11.48
25.51
11.48
11.26
89
19.33
Payout ratio%
17.96
16.56
19.52
20.20
18.99
19.73
19.52
20.94
23.08
21.86
8.18
20.94
19.63
76
288.5
Shares (diluted)M
246.8
233.1
207.2
222.6
191.0
188.7
174.7
190.9
206.4
223.3
280.5
3.18%
(1.53%)
35
19.86
Buyback yield%
27.36
28.40
28.40
25.74
28.57
27.26
29.92
28.84
30.61
33.03
20.09
29.92
28.49
64
0.673
D/E ratiox
1.041
0.903
0.788
0.743
0.737
0.641
0.634
0.599
0.569
0.485
0.781
0.599
0.689
13
0.847
Enterprise value¥B
0.716
0.635
0.623
0.588
0.509
0.462
0.460
0.484
0.492
0.496
1.261
(0.52%)
(4.37%)
63
1.276
LT debt¥B
1.055
1.152
1.182
1.186
1.209
1.197
1.186
1.225
1.378
1.360
0.916
2.38%
4.14%
71
Revenue
¥2.125B
1.69%
1.00×
Cost of revenue
¥1.411B
1.66%
1.00×
Operating expenses
¥251.8M
1.60%
0.99×
Goodwill & intangibles
17.06%
Property and equipment
16.07%
Spread over hurdle
71.39%