0.545
Revenue¥B
1.079
1.119
1.190
1.267
1.328
1.393
1.487
1.543
1.614
1.677
0.590
4.78%
5.17%
80
22.62
Revenue growth%
11.51
13.34
16.05
14.54
13.67
15.67
17.37
14.55
15.25
13.13
6.02
15.25
14.54
45
26.97
Gross margin%
18.36
17.40
15.81
15.42
12.42
10.99
13.29
11.29
12.95
10.51
26.36
11.29
13.12
59
12.91
Operating margin%
32.59
30.20
28.18
26.91
26.11
23.56
21.07
21.49
21.87
23.43
15.09
21.87
24.83
33
29.07
Net margin%
5.18
5.81
3.93
4.78
4.20
1.88
4.63
4.32
3.88
6.11
26.14
4.32
4.48
8
6.655
P/E ratio (avg)x
38.84
37.45
36.26
33.39
36.32
41.49
45.83
49.00
52.73
56.59
28.14
49.00
40.16
68
33.44
EV/EBITx
26.33
30.88
32.04
32.54
32.37
36.05
37.32
39.13
40.31
41.08
34.83
39.13
34.29
23
2.36
FCF yield (avg)%
9.03
9.75
7.65
9.36
7.09
5.15
7.10
5.28
7.35
6.69
7.02
6.69
7.22
73
16.86
FCF margin%
28.12
25.79
24.04
24.32
27.02
30.01
31.64
31.52
28.57
26.19
5.74
30.01
27.57
48
1.249
FCF / Net incomex
0.802
0.865
0.798
0.802
0.793
0.712
0.751
0.776
0.746
0.790
0.173
0.751
0.791
79
22.95
ROIC%
10.42
11.34
13.90
15.30
15.94
16.45
18.65
17.01
19.75
20.31
15.72
18.65
16.20
23
2.51
Return on equity%
14.31
12.27
9.89
9.73
10.07
7.53
6.57
6.93
7.36
6.06
27.02
6.93
8.63
28
22.28
Return on assets%
16.23
18.09
17.28
19.83
17.19
18.46
19.35
21.96
21.41
20.72
18.51
20.72
18.90
46
1.63
EPS¥
2.60
2.75
3.16
3.64
3.60
4.21
4.72
4.80
5.54
5.77
1.77
9.89%
8.12%
—
7.86
EPS growth%
8.29
9.09
10.74
10.39
10.58
9.17
10.32
7.39
9.79
10.81
12.75
9.79
10.06
11
1.31
Bookvalue per sh¥
1.44
1.69
1.82
1.96
2.06
2.22
2.66
2.99
3.35
3.47
2.25
10.97%
10.78%
—
1.84
FCF per share¥
1.57
1.76
1.59
1.54
1.57
1.65
1.70
1.57
1.70
1.84
1.92
3.27%
2.29%
—
1.89
Dividend per sh¥
1.95
2.02
2.16
2.18
2.29
2.37
2.73
2.97
2.84
2.70
0.43
3.34%
3.30%
—
17.03
Div yield (avg)%
23.84
25.30
23.05
21.83
19.95
21.33
21.03
21.84
22.13
21.26
28.80
21.33
21.83
26
27.27
Payout ratio%
34.78
35.72
32.87
30.68
28.85
26.04
26.96
25.86
26.32
28.93
21.19
26.32
28.89
16
198.8
Shares (diluted)M
238.0
228.5
248.6
214.1
200.7
171.5
178.1
190.5
201.9
186.4
197.6
(1.47%)
(1.61%)
17
19.93
Buyback yield%
9.64
10.67
12.15
11.27
9.68
9.13
9.51
12.05
11.50
13.91
8.66
11.50
10.97
95
0.276
D/E ratiox
1.041
1.111
1.193
1.187
1.038
1.065
0.973
0.863
0.943
0.897
0.362
0.943
1.040
32
0.776
Enterprise value¥B
0.888
0.885
0.903
0.782
0.737
0.718
0.759
0.804
0.797
0.747
1.466
0.28%
(1.68%)
45
312.0
LT debt¥M
803.1
768.3
780.0
744.8
766.7
789.9
727.4
675.1
663.3
579.2
114.3
(5.46%)
(2.51%)
67
Revenue
¥1.677B
5.17%
1.00×
Cost of revenue
¥1.174B
5.17%
1.00×
Operating expenses
¥304.2M
5.34%
1.02×
Property and equipment
19.82%
Goodwill & intangibles
16.23%
Spread over hurdle
(5.56%)