0.883
Revenue¥B
0.952
0.975
1.026
1.091
1.140
1.184
1.251
1.313
1.356
1.429
0.911
4.63%
4.64%
64
9.63
Revenue growth%
10.01
12.43
10.63
7.77
7.63
6.27
5.74
3.13
1.32
1.24
17.81
3.13
6.95
55
8.04
Gross margin%
12.03
12.31
12.39
10.56
11.88
11.45
10.98
12.85
10.26
8.91
7.02
10.98
11.66
84
27.30
Operating margin%
14.74
12.79
14.73
12.65
14.21
11.22
13.40
14.46
14.80
12.28
14.20
13.40
13.81
9
28.40
Net margin%
16.99
18.31
18.65
15.90
16.62
18.54
19.53
17.30
15.71
18.11
11.89
18.11
17.71
83
33.34
P/E ratio (avg)x
12.95
11.97
11.82
12.61
13.40
14.06
14.74
16.06
15.32
15.00
16.83
15.00
13.73
25
28.96
EV/EBITx
44.70
47.27
52.84
54.90
59.81
71.02
81.76
81.98
86.71
99.86
9.715
81.98
65.42
34
18.95
FCF yield (avg)%
19.48
22.26
21.09
22.86
20.11
21.72
21.37
23.33
21.46
20.98
13.71
21.46
21.41
75
4.55
FCF margin%
33.74
34.38
35.78
37.79
37.44
36.27
36.34
37.47
35.15
33.55
13.83
36.27
36.03
42
0.217
FCF / Net incomex
0.912
0.927
1.078
1.149
1.254
1.340
1.476
1.614
1.596
1.857
1.704
1.596
1.297
42
19.31
ROIC%
19.91
20.66
20.23
21.96
24.79
22.21
23.71
25.02
23.05
25.05
17.66
23.71
22.63
63
15.06
Return on equity%
9.35
6.39
9.34
10.94
13.83
12.47
10.07
9.99
10.60
8.78
22.16
10.07
10.03
45
12.53
Return on assets%
19.72
17.71
20.28
19.65
22.56
24.41
26.13
25.15
23.05
20.49
12.56
24.41
21.52
30
3.21
EPS¥
3.93
4.07
4.04
4.59
4.63
4.84
5.65
6.18
6.59
7.32
3.53
9.61%
6.12%
—
18.11
EPS growth%
11.47
11.04
10.34
8.41
10.15
9.18
8.77
10.29
11.73
10.73
20.70
10.29
10.32
72
2.22
Bookvalue per sh¥
5.77
6.93
8.14
8.09
8.10
8.81
9.49
10.40
10.85
12.19
1.47
8.51%
8.38%
—
3.58
FCF per share¥
1.34
1.22
1.29
1.19
1.17
1.03
1.04
0.92
1.02
1.07
4.37
(1.69%)
(3.10%)
—
3.21
Dividend per sh¥
7.97
8.11
7.76
8.13
8.10
8.61
8.20
8.25
8.45
8.48
5.75
0.92%
1.23%
—
26.40
Div yield (avg)%
31.09
32.38
30.07
29.91
30.64
27.72
30.40
28.43
28.84
28.35
19.90
28.43
29.99
59
11.15
Payout ratio%
28.98
30.65
27.88
29.83
30.12
30.46
32.90
30.69
31.19
28.37
11.60
30.69
30.29
40
129.1
Shares (diluted)M
189.7
181.4
206.3
198.6
209.1
217.1
237.9
265.5
295.8
321.7
125.7
9.00%
5.55%
10
21.21
Buyback yield%
0.45
2.70
1.78
2.74
1.44
1.36
0.40
2.44
0.40
2.27
27.69
1.36
1.61
52
1.791
D/E ratiox
1.931
2.010
2.070
2.233
2.264
2.321
2.542
2.451
2.168
2.391
0.790
2.391
2.249
40
1,060
Enterprise value¥M
179.7
173.5
161.2
146.3
159.8
151.2
148.9
162.4
177.9
166.3
397.7
0.80%
(0.84%)
49
727.8
LT debt¥M
515.6
538.7
526.8
625.9
694.4
774.1
755.0
777.4
819.5
895.7
825.7
5.22%
5.89%
91
Revenue
¥1.429B
4.64%
1.00×
Cost of revenue
¥718.8M
4.59%
1.00×
Operating expenses
¥271.6M
4.79%
1.01×
Goodwill & intangibles
22.29%
Property and equipment
16.34%
Return on capital
228.05%
Spread over hurdle
219.23%