1.996
Revenue¥B
1.699
1.775
1.843
1.906
1.919
2.023
2.099
2.207
2.329
2.360
2.103
4.23%
3.53%
83
8.26
Revenue growth%
29.90
27.47
25.95
24.99
26.13
25.78
24.73
26.25
26.88
29.10
17.43
26.25
26.19
6
2.36
Gross margin%
19.67
21.94
24.63
24.74
22.46
22.42
23.09
25.29
24.21
24.80
6.68
24.21
23.65
64
25.63
Operating margin%
13.64
11.53
13.20
12.97
14.59
12.63
14.62
13.43
12.33
12.64
25.71
12.64
13.09
56
16.82
Net margin%
5.05
5.07
6.13
3.84
4.48
1.90
3.44
5.15
5.63
8.58
8.63
5.15
5.06
72
36.54
P/E ratio (avg)x
27.21
26.92
23.92
23.05
21.15
20.14
17.15
16.72
18.03
19.63
29.47
18.03
20.65
68
35.03
EV/EBITx
11.97
13.32
14.10
14.72
16.57
15.48
15.48
15.03
14.83
16.04
16.07
15.48
14.93
79
25.72
FCF yield (avg)%
16.61
19.59
20.23
17.63
15.73
17.81
17.16
19.98
22.49
22.87
17.67
19.98
18.70
52
26.59
FCF margin%
10.79
12.93
12.63
11.64
11.30
9.94
10.02
8.81
9.92
9.12
21.03
9.92
10.41
90
1.405
FCF / Net incomex
0.584
0.545
0.500
0.538
0.498
0.525
0.489
0.459
0.471
0.438
1.607
0.471
0.499
73
23.16
ROIC%
5.59
5.51
7.02
5.83
7.09
8.38
9.34
8.48
5.64
5.50
13.05
8.38
6.43
57
6.08
Return on equity%
5.15
3.02
2.54
1.14
0.40
1.55
0.40
1.92
2.10
2.83
17.96
1.92
2.01
37
10.84
Return on assets%
17.17
15.17
18.05
15.17
17.71
19.07
18.34
19.89
20.18
22.26
17.12
19.89
18.19
63
3.92
EPS¥
2.68
3.07
3.18
3.54
3.68
4.16
4.63
4.32
4.45
4.70
4.02
5.02%
5.96%
—
21.32
EPS growth%
17.28
18.35
17.56
18.22
17.37
15.51
16.72
19.24
16.95
16.42
9.74
16.72
17.32
15
6.39
Bookvalue per sh¥
4.64
4.82
5.37
5.81
6.30
5.65
5.45
4.93
5.17
4.98
6.89
(4.61%)
1.02%
—
1.29
FCF per share¥
1.43
1.30
1.43
1.43
1.38
1.24
1.17
1.05
1.16
1.15
2.85
(3.69%)
(3.08%)
—
4.28
Dividend per sh¥
5.76
6.25
6.09
6.59
7.66
7.79
8.59
9.84
10.34
12.13
2.37
9.64%
8.82%
—
2.14
Div yield (avg)%
31.44
29.46
32.10
33.92
36.32
39.09
41.66
44.01
44.04
41.35
25.90
41.66
37.70
82
9.30
Payout ratio%
26.45
25.34
26.33
23.60
22.13
21.49
18.74
21.41
20.44
22.00
10.30
21.41
22.06
57
263.8
Shares (diluted)M
428.8
422.6
430.2
496.8
588.3
684.2
712.6
752.7
786.7
845.7
260.0
7.53%
8.52%
75
3.44
Buyback yield%
20.60
17.99
19.69
17.59
15.21
14.42
15.39
14.97
14.59
11.75
23.76
14.59
15.30
18
1.463
D/E ratiox
0.782
0.837
0.931
0.956
1.136
1.246
1.334
1.550
1.694
1.881
1.581
1.550
1.191
60
1.734
Enterprise value¥B
0.651
0.670
0.784
0.879
0.941
0.919
1.062
1.044
1.167
1.265
1.402
6.11%
7.02%
64
0.357
LT debt¥B
0.874
1.027
1.051
1.078
1.225
1.418
1.609
1.730
1.903
2.267
0.526
13.10%
11.30%
47
Revenue
¥2.360B
3.53%
1.00×
Cost of revenue
¥1.292B
3.47%
0.99×
Operating expenses
¥340.5M
3.82%
1.03×
Goodwill & intangibles
22.41%
Property and equipment
16.67%
Spread over hurdle
46.25%