0.893
Revenue¥B
0.875
0.912
0.932
0.948
0.967
1.010
1.032
1.066
1.124
1.140
0.938
3.35%
3.25%
76
15.06
Revenue growth%
19.46
16.61
16.16
17.81
19.18
20.87
19.27
21.61
18.99
18.53
14.46
19.27
19.08
17
16.99
Gross margin%
26.90
24.90
25.25
25.21
23.72
22.28
22.59
22.13
24.22
27.14
9.35
22.59
24.56
48
28.70
Operating margin%
21.19
19.23
18.69
21.55
19.99
17.93
18.58
21.15
20.78
22.49
5.03
20.78
20.39
94
20.53
Net margin%
30.71
30.88
30.19
30.27
30.12
28.88
29.85
30.67
27.96
28.10
13.85
28.88
30.16
71
10.87
P/E ratio (avg)x
36.04
40.68
39.61
46.50
52.85
51.49
50.92
56.99
60.88
62.36
24.70
56.99
51.21
53
15.22
EV/EBITx
28.19
29.94
28.56
31.22
28.18
24.60
26.75
24.92
26.45
24.62
13.53
24.92
27.46
77
27.81
FCF yield (avg)%
19.39
16.84
14.54
16.93
16.54
13.81
13.64
15.58
16.10
17.62
17.20
15.58
16.32
11
20.14
FCF margin%
23.26
21.26
19.45
20.50
22.55
20.17
17.63
17.64
15.00
15.23
20.05
17.63
19.81
36
0.622
FCF / Net incomex
0.399
0.392
0.414
0.470
0.497
0.572
0.634
0.628
0.723
0.699
0.860
0.634
0.534
77
27.44
ROIC%
14.12
14.39
14.59
16.76
19.49
21.16
23.30
22.44
21.56
22.99
2.13
22.44
20.32
40
9.80
Return on equity%
25.61
26.25
23.49
23.70
26.18
24.50
24.98
23.89
22.89
24.55
12.97
24.50
24.53
75
18.73
Return on assets%
3.49
4.65
7.58
7.73
6.87
9.05
6.65
6.31
6.36
5.74
12.49
6.36
6.51
62
0.32
EPS¥
0.27
0.30
0.29
0.29
0.31
0.33
0.32
0.32
0.32
0.33
0.35
1.45%
1.38%
—
20.92
EPS growth%
22.97
24.15
26.95
24.74
21.95
19.17
17.55
19.06
21.50
19.57
20.70
19.17
21.72
74
0.71
Bookvalue per sh¥
1.33
1.40
1.52
1.60
1.66
1.61
1.77
1.77
1.62
1.58
1.11
(1.02%)
1.87%
—
0.54
FCF per share¥
1.66
1.79
1.88
1.92
1.91
2.26
2.63
2.92
3.06
3.58
0.61
13.45%
7.61%
—
1.20
Dividend per sh¥
0.71
0.68
0.64
0.64
0.67
0.72
0.79
0.86
0.93
0.92
0.94
6.54%
3.51%
—
23.47
Div yield (avg)%
19.05
21.96
21.06
19.07
19.46
18.42
20.16
22.04
21.09
23.43
13.84
21.09
20.61
28
6.52
Payout ratio%
4.65
6.48
8.56
8.28
6.66
5.15
2.44
4.32
6.65
6.11
11.04
5.15
6.30
32
286.6
Shares (diluted)M
260.3
261.5
262.2
232.5
197.9
198.8
202.1
198.5
212.7
216.9
285.9
1.85%
(2.75%)
55
25.86
Buyback yield%
19.81
18.31
16.51
14.51
16.51
14.31
11.77
9.10
9.12
10.59
6.23
10.59
14.41
82
0.721
D/E ratiox
0.622
0.647
0.701
0.706
0.618
0.571
0.550
0.606
0.618
0.607
0.888
0.606
0.618
14
0.812
Enterprise value¥B
0.834
0.906
1.041
1.036
1.163
1.367
1.578
1.893
2.209
2.519
0.843
16.72%
12.04%
18
565.9
LT debt¥M
258.7
249.1
242.4
222.9
245.3
224.6
205.0
192.5
178.0
177.0
572.6
(6.32%)
(2.46%)
66
Revenue
¥1.140B
3.25%
1.00×
Cost of revenue
¥615.3M
3.23%
1.00×
Operating expenses
¥267.5M
3.08%
0.98×
Property and equipment
17.33%
Spread over hurdle
70.61%