0.211
Revenue¥B
2.066
2.201
2.330
2.502
2.661
2.809
3.097
3.317
3.509
3.800
0.227
7.39%
7.30%
12
25.81
Revenue growth%
10.35
12.05
9.24
9.73
12.48
14.22
12.87
13.51
13.72
12.88
4.56
13.51
12.68
22
24.39
Gross margin%
20.20
19.99
18.68
17.75
18.21
16.62
14.39
14.04
13.07
11.00
22.60
14.04
17.18
36
5.40
Operating margin%
23.84
22.40
23.43
26.00
25.23
23.15
21.95
23.96
22.12
23.25
10.97
23.15
23.34
73
15.70
Net margin%
6.90
4.59
3.67
4.50
5.95
5.05
6.52
8.82
9.21
10.75
8.90
8.82
6.23
25
35.40
P/E ratio (avg)x
19.19
19.51
19.03
18.63
19.94
18.59
18.67
17.26
16.50
16.10
12.84
17.26
18.65
36
6.883
EV/EBITx
32.55
34.81
38.54
41.69
43.04
45.15
41.11
46.14
44.07
40.99
13.21
44.07
41.40
76
29.09
FCF yield (avg)%
24.18
25.87
28.81
30.98
29.81
30.26
31.48
33.49
34.82
35.37
8.23
33.49
30.62
31
13.39
FCF margin%
16.27
14.02
12.82
11.17
8.51
5.90
8.50
9.57
8.33
7.62
8.33
8.33
9.04
36
0.217
FCF / Net incomex
0.950
0.992
0.906
0.891
0.803
0.891
0.816
0.799
0.728
0.801
1.505
0.801
0.853
71
24.33
ROIC%
21.00
18.09
19.08
21.96
20.82
21.07
22.83
25.41
27.09
27.88
22.20
25.41
21.52
74
3.29
Return on equity%
23.30
24.26
23.73
23.03
23.26
21.54
24.49
23.99
21.31
24.21
27.14
23.99
23.52
16
4.59
Return on assets%
28.75
30.55
28.91
26.97
24.49
25.11
25.67
27.86
26.39
26.91
26.23
26.39
26.94
83
2.83
EPS¥
0.72
0.74
0.79
0.91
0.92
1.05
1.22
1.42
1.51
1.52
2.99
10.46%
8.58%
—
14.75
EPS growth%
1.21
0.40
3.02
1.94
1.76
0.40
0.74
1.42
0.40
1.87
26.04
0.74
1.31
20
2.06
Bookvalue per sh¥
1.08
0.95
0.83
0.80
0.78
0.69
0.72
0.69
0.72
0.65
2.05
(3.63%)
(6.18%)
—
2.82
FCF per share¥
2.21
2.19
2.33
2.62
2.89
3.18
3.60
4.06
4.09
4.30
0.76
8.31%
7.63%
—
2.78
Dividend per sh¥
3.96
4.69
4.74
4.92
5.27
5.24
5.14
5.48
5.44
6.03
2.63
2.74%
5.34%
—
21.49
Div yield (avg)%
27.08
25.79
25.79
23.82
24.44
24.31
23.68
24.10
21.13
20.98
12.01
23.68
24.21
65
24.16
Payout ratio%
21.03
22.73
24.65
23.91
21.40
21.86
22.14
20.20
18.88
18.98
22.20
20.20
21.63
70
0.906
Shares (diluted)B
1.452
1.632
1.786
2.054
2.195
2.316
2.494
2.621
2.847
3.397
0.891
9.13%
10.02%
66
14.32
Buyback yield%
9.31
9.28
6.41
6.68
4.81
4.15
3.10
1.06
0.40
0.44
11.18
1.06
4.48
21
0.242
D/E ratiox
0.464
0.446
0.447
0.443
0.403
0.406
0.405
0.388
0.357
0.404
0.508
0.404
0.406
62
0.835
Enterprise value¥B
0.327
0.332
0.366
0.359
0.324
0.345
0.371
0.393
0.422
0.441
2.215
6.38%
3.02%
10
1.078
LT debt¥B
1.503
1.611
1.588
1.760
1.797
1.726
1.954
1.849
1.760
1.852
2.542
0.60%
1.97%
93
Revenue
¥3.800B
7.30%
1.00×
Cost of revenue
¥1.684B
7.66%
1.03×
Operating expenses
¥792.7M
6.84%
0.96×
Property and equipment
18.44%
Goodwill & intangibles
17.77%
Spread over hurdle
10.50%