0.413
Revenue¥B
0.671
0.723
0.765
0.813
0.864
0.904
0.958
1.040
1.136
1.210
0.434
6.97%
6.61%
14
15.56
Revenue growth%
19.08
16.81
18.42
18.76
16.30
14.39
13.80
12.66
14.66
16.58
8.37
14.39
16.44
41
14.17
Gross margin%
23.46
22.21
22.71
24.42
23.96
22.50
19.51
17.32
17.21
18.18
29.88
18.18
22.36
68
3.19
Operating margin%
13.76
12.52
10.91
11.45
10.52
12.13
12.77
14.80
15.08
14.29
28.73
14.29
12.64
47
15.50
Net margin%
15.85
17.97
17.14
16.42
17.47
16.29
16.57
18.40
18.19
19.97
25.81
18.19
17.30
12
12.98
P/E ratio (avg)x
21.81
23.24
21.31
21.01
19.94
21.18
20.14
21.77
19.60
21.27
34.76
21.18
21.23
61
30.50
EV/EBITx
30.80
31.10
32.69
34.01
34.21
40.17
46.34
47.59
54.58
55.59
21.85
47.59
37.19
95
21.36
FCF yield (avg)%
4.97
7.36
8.65
5.87
2.95
5.36
6.74
4.95
4.68
5.02
18.56
5.02
5.19
26
17.57
FCF margin%
8.25
10.54
12.88
13.56
13.13
11.82
11.22
10.43
10.98
9.24
18.93
10.98
11.10
72
0.979
FCF / Net incomex
0.928
0.902
0.996
1.131
1.069
1.177
1.182
1.318
1.337
1.224
0.962
1.224
1.154
60
20.81
ROIC%
27.45
29.57
29.41
32.18
32.45
30.42
29.76
27.04
26.84
28.81
13.98
28.81
29.49
11
25.93
Return on equity%
29.91
32.46
29.50
30.69
29.78
29.70
28.43
28.54
28.21
25.56
20.56
28.43
29.60
9
10.34
Return on assets%
6.67
6.79
6.35
4.94
3.15
2.91
0.40
0.40
1.58
1.71
13.47
1.58
3.03
37
0.98
EPS¥
1.78
1.77
1.86
2.04
2.23
2.00
2.10
2.31
2.08
2.24
1.06
0.13%
3.20%
—
3.19
EPS growth%
13.51
13.47
15.79
18.31
19.56
17.22
15.33
17.93
15.17
12.52
14.71
15.33
15.56
34
0.29
Bookvalue per sh¥
0.51
0.47
0.46
0.45
0.45
0.48
0.47
0.46
0.52
0.56
0.72
4.57%
0.95%
—
0.81
FCF per share¥
0.61
0.63
0.74
0.79
0.81
0.81
0.86
0.94
1.01
1.13
0.64
6.81%
7.70%
—
0.72
Dividend per sh¥
1.64
1.71
1.94
1.99
2.11
2.53
2.86
3.20
3.16
3.71
0.54
11.99%
9.76%
—
18.58
Div yield (avg)%
12.63
15.28
14.68
16.98
17.84
15.24
17.34
18.80
20.41
17.90
29.85
17.90
17.16
47
22.92
Payout ratio%
16.24
16.50
17.50
18.10
19.41
17.96
19.64
16.93
15.55
15.92
13.50
16.93
17.22
66
347.3
Shares (diluted)M
392.4
442.9
464.7
439.8
468.9
431.4
488.3
550.7
578.8
653.0
361.3
6.85%
6.46%
39
21.79
Buyback yield%
14.72
12.07
13.83
15.36
13.53
16.48
19.38
19.40
19.11
19.35
21.69
19.35
15.92
36
0.430
D/E ratiox
0.875
0.887
0.780
0.678
0.685
0.663
0.573
0.497
0.543
0.533
1.451
0.543
0.670
71
0.183
Enterprise value¥B
0.931
0.911
0.945
0.976
0.992
1.104
1.264
1.229
1.401
1.377
0.491
6.77%
5.40%
66
555.5
LT debt¥M
49.35
50.89
48.09
41.27
39.77
38.53
34.20
35.74
32.46
29.71
280.8
(5.67%)
(5.04%)
32
Revenue
¥1.210B
6.61%
1.00×
Cost of revenue
¥730.5M
6.35%
0.98×
Operating expenses
¥155.6M
6.53%
0.99×
Property and equipment
18.11%
Cash and investments
16.71%
Goodwill & intangibles
15.75%
Return on capital
123.94%
Spread over hurdle
115.41%