2.217
Revenue¥B
1.860
1.930
2.010
2.061
2.057
2.145
2.207
2.239
2.233
2.222
2.412
1.55%
1.79%
11
2.86
Revenue growth%
11.45
12.45
14.71
14.91
13.56
12.01
9.44
9.42
7.98
10.37
24.93
9.44
11.73
32
5.45
Gross margin%
21.16
20.59
17.69
19.83
17.41
19.48
16.50
19.13
18.31
19.75
26.01
19.13
19.30
95
25.75
Operating margin%
17.74
18.68
18.89
16.56
16.86
17.40
19.02
20.78
20.65
19.26
29.68
19.26
18.78
59
13.50
Net margin%
0.40
0.40
0.40
0.88
0.40
1.64
0.40
1.37
0.40
0.40
10.10
0.40
0.40
20
36.05
P/E ratio (avg)x
36.71
38.38
35.41
33.63
35.93
38.28
36.76
36.25
33.61
29.38
28.21
36.25
36.09
88
27.70
EV/EBITx
5.377
5.031
5.394
5.725
5.232
4.717
4.794
4.926
4.898
4.306
11.89
4.794
4.979
53
20.85
FCF yield (avg)%
26.79
26.85
24.51
27.30
27.10
29.46
30.51
33.33
32.17
31.72
23.70
31.72
28.38
11
10.05
FCF margin%
7.34
7.13
9.03
6.66
8.49
7.05
8.12
7.32
9.79
8.21
13.06
8.12
7.73
41
1.565
FCF / Net incomex
3.341
3.843
4.373
4.768
5.183
5.543
5.412
5.363
6.184
7.084
1.127
5.543
5.273
20
2.71
ROIC%
6.78
6.82
6.38
4.40
3.00
5.38
7.39
8.51
5.78
4.33
15.26
5.78
6.08
60
18.65
Return on equity%
22.71
20.84
19.20
20.86
21.97
24.01
22.29
24.00
23.87
21.45
24.38
23.87
22.13
22
29.93
Return on assets%
10.98
11.26
8.51
6.76
4.60
2.35
1.82
0.40
2.20
0.40
13.58
1.82
3.47
36
1.20
EPS¥
2.69
2.27
2.21
2.39
2.41
2.05
1.79
1.68
1.69
1.64
1.29
(7.41%)
(4.23%)
—
15.61
EPS growth%
16.89
15.84
16.15
13.70
11.02
9.54
9.32
6.79
4.41
5.29
27.71
6.79
10.28
46
0.81
Bookvalue per sh¥
0.70
0.68
0.67
0.74
0.69
0.78
0.77
0.72
0.78
0.74
2.53
1.51%
1.22%
—
2.12
FCF per share¥
1.56
1.83
1.91
2.13
2.05
2.36
2.60
3.00
3.55
3.55
0.80
11.61%
9.11%
—
0.99
Dividend per sh¥
0.79
0.79
0.70
0.71
0.64
0.66
0.68
0.68
0.68
0.63
0.79
(0.46%)
(2.78%)
—
28.61
Div yield (avg)%
17.94
18.40
15.71
18.60
17.16
16.40
15.39
17.53
17.08
19.86
17.34
17.08
17.35
52
2.55
Payout ratio%
30.13
27.65
30.40
28.19
30.78
31.65
33.98
33.72
33.99
35.08
16.08
33.98
31.22
95
222.3
Shares (diluted)M
287.1
282.4
282.5
301.1
300.8
283.8
263.2
251.6
275.7
296.6
225.4
(0.28%)
0.67%
28
6.35
Buyback yield%
8.09
5.32
8.07
7.13
6.57
8.90
6.39
7.15
7.61
9.82
6.34
7.61
7.38
13
0.931
D/E ratiox
0.705
0.649
0.708
0.737
0.768
0.731
0.648
0.623
0.649
0.649
1.272
0.649
0.677
77
0.169
Enterprise value¥B
1.894
2.207
2.183
2.269
2.225
2.548
2.841
3.249
3.587
4.061
1.079
12.79%
7.41%
46
2.149
LT debt¥B
1.998
2.270
2.232
2.177
2.323
2.557
2.700
3.144
3.612
3.709
2.318
9.81%
8.35%
49
Revenue
¥2.222B
1.79%
1.00×
Cost of revenue
¥1.555B
1.79%
1.00×
Operating expenses
¥413.2M
1.06%
0.93×
Goodwill & intangibles
16.16%
Property and equipment
14.79%
Spread over hurdle
20.42%