0.785
Revenue¥B
1.532
1.510
1.481
1.498
1.524
1.535
1.524
1.541
1.548
1.567
0.812
0.56%
0.09%
13
6.61
Revenue growth%
10.03
10.75
8.10
7.58
4.91
4.58
4.04
6.31
4.28
2.12
22.35
4.28
5.61
41
15.62
Gross margin%
27.86
28.02
27.79
28.73
29.11
28.42
26.27
24.01
23.26
22.24
15.23
24.01
27.83
35
5.78
Operating margin%
23.41
25.13
26.57
26.78
28.18
26.08
25.49
27.45
27.65
27.06
22.67
27.06
26.67
50
15.41
Net margin%
31.75
34.10
34.58
34.55
33.64
36.26
39.18
40.86
42.74
40.73
13.18
40.73
35.42
26
16.90
P/E ratio (avg)x
22.10
19.59
20.00
21.45
19.87
19.31
18.59
18.94
20.74
19.06
6.657
19.06
19.73
91
12.35
EV/EBITx
21.73
23.23
22.78
24.51
28.37
28.22
31.18
36.66
40.75
41.99
20.25
36.66
28.30
21
3.86
FCF yield (avg)%
9.31
7.76
7.95
10.05
7.53
8.89
9.20
8.45
8.17
6.14
2.31
8.45
8.31
23
22.68
FCF margin%
29.92
28.52
28.90
28.56
29.19
31.92
29.43
27.72
25.75
25.25
16.47
27.72
28.73
76
1.178
FCF / Net incomex
2.253
2.190
2.228
2.232
2.342
2.202
2.039
2.166
2.439
2.364
0.673
2.202
2.230
30
12.36
ROIC%
15.10
13.01
12.77
14.94
14.81
13.82
15.08
13.65
11.04
13.92
8.49
13.82
13.87
11
27.36
Return on equity%
10.97
11.83
14.78
13.20
13.88
12.28
15.15
15.94
15.37
17.44
7.26
15.37
14.33
58
17.58
Return on assets%
6.58
6.01
7.13
10.03
9.03
11.82
13.03
14.06
13.38
14.85
24.12
13.38
10.93
6
1.85
EPS¥
0.85
0.89
0.79
0.77
0.76
0.72
0.69
0.74
0.76
0.81
1.99
1.43%
(1.45%)
—
24.14
EPS growth%
15.78
15.83
17.53
18.34
17.29
19.50
22.25
21.54
23.38
23.75
18.26
22.25
18.92
14
0.77
Bookvalue per sh¥
1.17
1.19
1.23
1.30
1.45
1.56
1.58
1.63
1.70
1.80
1.41
4.44%
4.03%
—
1.11
FCF per share¥
0.48
0.47
0.44
0.38
0.33
0.31
0.31
0.29
0.27
0.27
0.51
(3.84%)
(7.21%)
—
1.83
Dividend per sh¥
1.52
1.42
1.46
1.52
1.68
1.62
1.65
1.58
1.46
1.66
1.07
(0.31%)
1.59%
—
18.58
Div yield (avg)%
22.51
20.93
17.95
16.03
16.53
15.66
14.36
11.94
10.29
13.06
14.52
13.06
15.85
90
21.58
Payout ratio%
36.42
33.80
36.35
35.25
37.21
39.06
39.61
40.91
38.99
41.11
22.80
39.61
38.10
77
217.7
Shares (diluted)M
171.0
165.9
180.3
162.0
147.1
160.5
170.0
155.9
166.2
142.0
219.6
(0.71%)
(1.98%)
38
19.40
Buyback yield%
7.37
10.17
7.39
6.39
7.61
4.75
3.13
0.40
1.39
1.04
28.65
1.39
5.57
18
0.194
D/E ratiox
0.357
0.369
0.343
0.371
0.429
0.463
0.507
0.521
0.534
0.608
1.597
0.521
0.446
86
0.105
Enterprise value¥B
1.178
1.338
1.530
1.707
1.785
1.729
1.972
2.020
2.331
2.570
0.626
7.56%
8.38%
18
0.505
LT debt¥B
1.685
1.630
1.646
1.599
1.653
1.842
2.051
2.146
2.039
2.265
0.470
6.51%
3.78%
5
Revenue
¥1.567B
0.09%
1.00×
Cost of revenue
¥730.2M
0.59%
1.05×
Operating expenses
¥332.1M
(0.22%)
0.97×
Goodwill & intangibles
15.54%
Property and equipment
13.62%
Return on capital
129.34%
Spread over hurdle
120.20%