1.963
Revenue¥B
2.089
2.220
2.332
2.466
2.547
2.705
2.792
2.866
3.030
3.154
2.029
4.37%
4.78%
22
26.15
Revenue growth%
17.24
16.13
14.50
13.08
14.34
17.17
17.89
20.30
20.58
21.01
16.90
20.30
17.21
18
12.23
Gross margin%
8.83
9.36
8.81
8.86
8.99
11.86
13.16
14.45
17.03
15.16
19.74
14.45
10.61
68
5.98
Operating margin%
8.38
5.40
2.71
2.85
0.85
1.74
4.12
5.78
4.82
2.97
28.79
4.12
3.55
73
20.73
Net margin%
19.07
20.38
19.59
20.68
17.80
16.47
15.55
13.98
14.99
13.83
12.08
14.99
17.13
39
8.434
P/E ratio (avg)x
34.53
33.30
33.55
36.32
37.38
36.24
32.98
32.28
32.56
35.78
16.78
32.98
34.04
45
9.327
EV/EBITx
19.17
18.48
16.01
16.15
14.36
14.75
13.53
12.96
11.89
12.42
16.24
12.96
14.55
47
7.67
FCF yield (avg)%
11.78
13.37
14.36
16.22
15.67
17.39
15.13
14.80
12.45
9.74
8.79
14.80
14.58
26
19.81
FCF margin%
27.05
27.12
24.55
27.36
28.99
28.81
30.27
27.99
29.96
28.80
2.87
28.81
28.40
44
0.712
FCF / Net incomex
0.719
0.741
0.862
0.803
0.886
0.919
0.872
1.007
1.003
0.989
1.246
0.989
0.879
74
29.85
ROIC%
9.10
7.58
9.37
7.39
9.80
9.57
9.47
11.92
13.24
12.69
19.55
11.92
9.52
25
12.00
Return on equity%
21.03
20.94
23.43
24.92
22.63
20.49
19.56
18.60
17.37
17.38
29.08
18.60
20.71
8
3.95
Return on assets%
3.85
1.10
0.40
0.40
0.40
0.40
0.40
0.40
2.62
0.40
17.18
0.40
0.40
19
0.77
EPS¥
0.62
0.69
0.74
0.74
0.76
0.79
0.81
0.93
1.12
1.26
0.84
10.52%
8.26%
—
11.41
EPS growth%
5.89
8.56
6.96
9.95
12.51
10.81
11.97
12.85
12.50
9.99
6.28
11.97
10.40
50
0.29
Bookvalue per sh¥
0.39
0.43
0.48
0.49
0.45
0.50
0.56
0.54
0.55
0.62
1.08
6.76%
4.28%
—
0.93
FCF per share¥
0.26
0.25
0.26
0.29
0.33
0.35
0.37
0.37
0.38
0.42
0.19
5.03%
6.13%
—
0.50
Dividend per sh¥
1.55
1.50
1.58
1.78
1.87
1.78
1.75
1.81
1.84
1.74
0.32
(1.40%)
2.09%
—
16.79
Div yield (avg)%
10.27
12.89
14.82
17.24
15.80
18.70
17.62
15.57
16.83
18.75
22.60
17.62
16.32
95
13.53
Payout ratio%
21.00
18.47
19.40
19.14
17.24
17.08
15.28
13.97
14.67
14.44
22.35
14.67
17.16
89
1.005
Shares (diluted)B
1.423
1.698
1.865
1.942
1.935
2.043
2.191
2.334
2.571
2.624
1.010
6.28%
7.32%
10
3.03
Buyback yield%
23.19
22.24
20.36
20.58
18.18
16.34
13.74
10.91
13.65
11.83
27.49
13.65
17.26
81
1.663
D/E ratiox
1.679
1.675
2.017
2.369
2.659
2.972
3.014
3.556
4.117
4.931
0.129
3.556
2.816
42
2.496
Enterprise value¥B
3.555
4.152
4.880
5.442
5.921
6.529
7.629
8.974
10.25
10.13
3.265
11.34%
10.87%
86
0.387
LT debt¥B
1.916
2.064
2.089
2.017
2.048
2.260
2.438
2.305
2.034
2.230
2.245
1.72%
0.83%
64
Revenue
¥3.154B
4.78%
1.00×
Cost of revenue
¥1.696B
4.77%
1.00×
Operating expenses
¥650.1M
4.66%
0.99×
Goodwill & intangibles
17.39%
Property and equipment
15.53%
Spread over hurdle
(2.75%)