0.882
Revenue¥B
1.465
1.454
1.436
1.477
1.451
1.430
1.444
1.445
1.482
1.511
0.928
0.80%
0.26%
74
18.42
Revenue growth%
30.48
33.45
31.82
33.18
35.60
36.88
36.00
35.85
36.83
38.80
19.95
36.83
35.73
14
7.83
Gross margin%
27.94
26.30
26.89
24.53
22.76
22.97
23.09
24.94
26.01
27.06
7.33
24.94
25.47
44
23.78
Operating margin%
10.87
13.05
15.52
15.99
14.30
16.77
15.60
17.52
19.03
20.82
2.78
17.52
15.79
12
8.28
Net margin%
19.93
20.15
20.57
18.73
19.32
17.00
18.39
17.32
17.17
16.77
8.67
17.17
18.56
89
31.82
P/E ratio (avg)x
11.98
12.97
13.04
12.73
13.27
15.74
16.42
16.50
16.19
16.69
16.81
16.42
14.51
76
21.95
EV/EBITx
26.08
24.66
28.74
30.18
28.75
28.54
30.21
30.66
28.50
27.21
6.449
28.54
28.64
37
10.31
FCF yield (avg)%
21.27
24.03
22.23
20.01
20.71
22.69
23.69
21.60
18.63
18.81
4.87
21.60
21.43
70
26.23
FCF margin%
8.30
5.33
2.55
3.25
3.28
5.56
5.49
3.46
0.57
0.40
11.61
3.46
3.37
38
1.481
FCF / Net incomex
0.661
0.729
0.829
0.926
0.984
1.154
1.085
1.227
1.166
1.144
0.699
1.154
1.034
70
25.39
ROIC%
26.18
23.34
24.81
22.51
22.91
20.07
23.04
20.38
18.94
18.04
25.77
20.07
22.71
7
22.97
Return on equity%
9.04
7.17
4.29
4.10
3.77
5.28
3.50
1.67
1.91
0.40
29.87
1.91
3.94
73
6.06
Return on assets%
24.01
26.02
28.67
27.21
27.75
26.42
23.75
22.96
20.98
23.77
23.07
23.75
25.02
9
1.95
EPS¥
3.40
3.21
3.54
4.02
3.97
4.09
3.93
4.43
4.95
4.80
2.05
3.86%
4.63%
—
25.86
EPS growth%
10.96
9.49
7.51
10.13
7.17
7.00
8.69
7.45
7.52
6.21
13.95
7.45
7.52
61
1.20
Bookvalue per sh¥
2.03
2.05
2.19
2.47
2.61
2.79
2.99
3.19
3.37
3.56
1.13
6.40%
7.45%
—
1.18
FCF per share¥
0.64
0.57
0.61
0.59
0.57
0.55
0.52
0.52
0.45
0.42
1.88
(5.90%)
(5.62%)
—
1.31
Dividend per sh¥
0.70
0.74
0.81
0.75
0.78
0.80
0.70
0.60
0.53
0.51
1.02
(8.10%)
(4.36%)
—
16.66
Div yield (avg)%
23.45
23.76
21.95
22.93
25.87
23.90
24.30
25.57
25.37
27.44
27.30
25.37
24.10
75
18.67
Payout ratio%
6.79
6.85
5.40
7.45
6.21
6.48
6.49
4.16
3.47
5.45
13.88
5.45
6.35
40
213.0
Shares (diluted)M
205.9
224.3
222.6
238.7
220.4
196.2
196.7
189.6
212.5
203.5
209.7
(1.58%)
(0.73%)
16
14.05
Buyback yield%
8.55
9.79
11.40
11.18
10.10
8.62
6.33
3.85
4.40
6.40
15.13
6.33
8.59
34
0.628
D/E ratiox
2.261
2.339
2.254
2.582
2.515
2.977
3.345
3.860
4.453
5.158
1.223
3.860
2.779
89
0.324
Enterprise value¥B
1.138
1.013
1.057
1.132
1.097
1.023
1.029
0.961
1.017
1.088
0.621
(0.15%)
(0.89%)
11
0.951
LT debt¥B
1.018
1.009
0.943
0.902
0.883
0.834
0.931
0.828
0.866
0.861
1.345
(0.50%)
(0.95%)
73
Revenue
¥1.511B
0.26%
1.00×
Cost of revenue
¥1.033B
0.10%
0.98×
Operating expenses
¥205.2M
0.78%
1.05×
Goodwill & intangibles
21.06%
Property and equipment
13.96%
Spread over hurdle
17.13%