0.547
Revenue¥B
0.970
1.012
1.065
1.093
1.151
1.192
1.211
1.261
1.296
1.351
0.568
3.27%
3.70%
89
7.60
Revenue growth%
12.17
11.03
10.10
11.05
9.78
10.11
10.67
9.68
10.45
10.31
23.23
10.31
10.38
53
25.12
Gross margin%
24.31
22.85
23.47
26.13
27.83
27.27
25.29
28.23
28.33
25.38
20.52
27.27
25.75
23
24.78
Operating margin%
12.97
10.91
13.80
16.41
14.23
11.94
9.73
6.90
4.66
5.05
13.07
6.90
11.43
36
25.58
Net margin%
5.39
8.03
7.91
6.44
3.61
2.39
1.88
1.75
3.57
4.29
15.95
2.39
3.95
74
23.59
P/E ratio (avg)x
10.18
10.61
12.00
13.52
14.82
16.83
15.85
17.29
17.15
16.43
11.91
16.83
15.34
10
31.45
EV/EBITx
19.82
20.79
22.10
23.84
25.05
26.96
29.97
33.72
35.98
34.16
31.40
33.72
26.01
47
15.57
FCF yield (avg)%
2.83
1.56
3.78
4.47
5.87
3.98
4.62
4.50
7.22
4.80
21.94
4.62
4.49
16
3.05
FCF margin%
26.66
27.22
29.28
27.91
30.22
29.27
31.74
33.47
36.21
35.23
26.07
33.47
29.75
25
1.256
FCF / Net incomex
1.756
1.895
2.210
2.609
2.839
2.729
2.928
3.009
3.126
3.026
0.250
3.009
2.784
92
5.44
ROIC%
20.86
22.12
22.36
25.33
25.51
26.67
25.54
27.25
24.57
22.41
25.66
25.54
24.95
16
10.60
Return on equity%
2.12
1.31
4.03
2.35
0.99
0.93
0.40
3.17
2.82
4.89
9.22
2.82
2.23
86
25.41
Return on assets%
12.41
14.68
14.85
13.29
12.44
11.28
8.98
9.54
8.92
11.76
18.06
9.54
12.09
72
0.84
EPS¥
0.80
0.77
0.84
0.98
1.15
1.24
1.30
1.29
1.27
1.26
0.94
1.84%
4.56%
—
20.59
EPS growth%
28.91
29.65
32.53
34.55
37.41
40.11
38.03
36.24
33.99
34.12
11.93
36.24
34.33
23
4.13
Bookvalue per sh¥
1.39
1.55
1.43
1.58
1.64
1.56
1.55
1.42
1.50
1.36
2.57
(3.73%)
0.16%
—
4.91
FCF per share¥
3.45
3.12
3.04
2.79
2.46
2.22
2.33
2.18
2.02
2.02
3.18
(3.79%)
(5.73%)
—
1.77
Dividend per sh¥
2.78
2.80
2.82
3.11
2.87
2.93
3.06
3.11
3.25
3.36
1.18
3.19%
2.98%
—
26.94
Div yield (avg)%
18.46
17.96
15.11
14.42
16.09
15.43
14.22
14.99
14.69
16.43
17.46
14.99
15.27
50
29.05
Payout ratio%
15.48
16.64
17.14
17.71
19.58
20.79
19.82
22.10
24.88
25.57
16.55
22.10
19.70
40
180.5
Shares (diluted)M
173.9
165.0
164.7
170.3
180.8
164.2
173.8
174.0
178.1
168.1
183.3
(1.44%)
(0.70%)
6
6.59
Buyback yield%
15.12
16.60
19.26
17.61
18.93
19.12
20.13
23.03
21.26
23.78
17.33
21.26
19.19
77
0.497
D/E ratiox
1.867
2.041
2.267
2.498
2.840
3.458
4.175
5.029
5.985
6.033
1.769
5.029
3.149
34
0.353
Enterprise value¥B
0.204
0.204
0.194
0.197
0.197
0.187
0.173
0.183
0.192
0.201
1.344
0.44%
(0.73%)
11
155.7
LT debt¥M
933.7
967.2
869.7
833.5
720.8
693.0
670.8
665.0
648.3
674.7
948.4
(1.31%)
(4.44%)
6
Revenue
¥1.351B
3.70%
1.00×
Cost of revenue
¥946.0M
3.70%
1.00×
Operating expenses
¥207.6M
3.25%
0.96×
Property and equipment
14.96%
Spread over hurdle
(5.12%)