0.457
Revenue¥B
0.727
0.771
0.802
0.842
0.873
0.930
0.968
1.022
1.107
1.191
0.494
6.41%
5.69%
15
26.59
Revenue growth%
10.93
11.20
11.62
8.72
11.32
11.34
9.39
8.22
9.57
10.04
14.98
9.57
10.48
37
11.18
Gross margin%
28.36
30.62
29.24
30.22
32.44
31.92
31.07
30.50
29.31
28.02
22.29
30.50
30.36
76
6.22
Operating margin%
22.64
22.98
24.40
23.63
25.68
23.54
25.21
24.57
27.30
24.47
3.60
24.57
24.44
6
20.32
Net margin%
17.03
14.86
13.10
15.99
17.20
16.93
15.38
13.01
14.32
11.49
26.90
14.32
15.12
25
28.01
P/E ratio (avg)x
22.73
23.56
23.40
21.02
20.48
20.61
19.36
21.81
21.58
22.91
11.59
21.58
21.69
75
18.42
EV/EBITx
18.10
17.37
16.53
17.88
18.13
19.17
18.72
15.90
14.90
13.85
32.99
15.90
17.63
46
11.59
FCF yield (avg)%
24.22
22.73
20.47
18.37
15.82
15.98
18.22
18.62
16.92
19.73
22.75
18.22
18.50
41
11.12
FCF margin%
27.74
30.35
27.67
26.86
27.45
26.50
26.60
27.56
27.13
26.08
22.81
26.60
27.29
73
1.743
FCF / Net incomex
1.213
1.211
1.173
1.314
1.301
1.247
1.186
1.255
1.357
1.593
0.211
1.255
1.251
6
29.62
ROIC%
25.20
25.54
26.83
26.55
25.52
23.36
24.69
24.14
22.96
24.21
17.49
24.14
24.94
88
27.79
Return on equity%
27.62
27.47
28.50
29.00
26.80
29.07
26.76
26.85
25.16
27.76
21.80
26.85
27.55
88
4.23
Return on assets%
20.94
18.51
17.25
20.12
18.46
19.58
18.99
21.13
22.83
23.43
12.29
21.13
19.85
27
1.10
EPS¥
2.42
2.66
2.78
2.78
2.83
2.74
2.71
2.39
2.14
2.03
1.14
(6.46%)
(0.88%)
—
23.38
EPS growth%
21.88
20.94
18.39
16.75
14.61
15.00
15.30
12.74
12.57
12.23
6.97
12.74
15.15
23
0.95
Bookvalue per sh¥
3.11
3.30
3.69
3.95
4.01
4.09
4.54
4.96
4.69
4.88
3.12
3.99%
3.88%
—
3.18
FCF per share¥
1.30
1.47
1.45
1.56
1.70
1.98
1.95
2.31
2.66
2.95
3.17
11.73%
10.17%
—
1.47
Dividend per sh¥
0.53
0.50
0.44
0.38
0.37
0.39
0.34
0.29
0.27
0.23
1.25
(9.15%)
(8.36%)
—
28.41
Div yield (avg)%
17.49
16.82
14.31
12.83
10.85
12.13
13.52
14.02
13.80
15.62
13.53
13.80
13.91
42
14.92
Payout ratio%
33.77
31.52
31.91
32.50
33.57
35.22
35.03
32.20
32.84
31.51
13.20
32.84
32.67
22
201.5
Shares (diluted)M
238.6
252.4
236.4
251.0
258.1
262.1
257.2
264.8
282.8
316.8
203.9
4.18%
3.53%
35
27.35
Buyback yield%
25.68
23.66
22.05
24.30
25.82
26.18
26.28
28.87
31.83
29.41
22.67
28.87
26.00
74
0.185
D/E ratiox
1.548
1.494
1.612
1.904
2.107
2.071
2.406
2.612
3.115
3.272
1.476
2.612
2.089
20
840.2
Enterprise value¥M
301.9
306.0
341.2
383.1
458.0
496.9
602.0
648.9
707.4
859.7
945.0
13.42%
11.14%
78
998.2
LT debt¥M
482.1
497.7
550.7
539.9
496.3
547.8
600.1
551.6
551.3
584.5
376.4
3.33%
1.30%
67
Revenue
¥1.191B
5.69%
1.00×
Cost of revenue
¥698.5M
5.60%
0.99×
Operating expenses
¥162.3M
5.72%
1.00×
Property and equipment
18.22%
Cash and investments
17.08%
Spread over hurdle
15.78%