0.451
Revenue¥B
1.213
1.280
1.358
1.442
1.551
1.667
1.737
1.826
1.892
2.004
0.469
5.25%
5.57%
89
4.81
Revenue growth%
3.12
4.07
3.30
4.80
2.37
5.34
6.81
6.69
9.01
11.28
22.52
6.81
5.07
23
10.23
Gross margin%
8.82
10.72
12.18
14.37
13.95
14.24
14.74
17.73
16.71
15.39
25.08
15.39
14.31
7
15.49
Operating margin%
13.40
14.72
15.18
18.04
19.40
20.87
23.45
24.68
27.14
28.17
7.78
24.68
20.13
44
26.64
Net margin%
25.50
25.54
24.64
24.08
24.82
24.23
24.98
25.10
27.91
30.27
6.86
25.10
25.04
56
15.22
P/E ratio (avg)x
26.28
28.97
30.62
34.84
34.07
37.74
39.46
41.01
44.11
49.85
18.62
41.01
36.29
20
34.99
EV/EBITx
13.58
14.02
14.20
13.84
13.57
14.11
15.53
14.58
16.18
16.86
14.37
15.53
14.16
66
15.04
FCF yield (avg)%
14.75
12.80
15.35
18.20
17.35
14.70
15.98
18.75
17.99
17.75
24.88
17.75
16.66
65
27.51
FCF margin%
23.46
23.16
20.84
18.32
15.38
17.90
20.34
21.38
19.00
19.22
12.75
19.22
19.78
52
0.277
FCF / Net incomex
0.684
0.643
0.691
0.694
0.674
0.715
0.730
0.708
0.763
0.703
0.217
0.715
0.698
91
3.20
ROIC%
25.04
25.64
28.27
30.13
32.51
33.59
35.69
36.84
34.27
36.49
3.35
35.69
33.05
67
3.06
Return on equity%
29.23
31.47
29.53
31.62
34.50
37.33
35.27
38.20
39.42
40.51
4.49
38.20
34.88
71
23.21
Return on assets%
7.33
7.76
9.77
10.17
8.67
11.10
10.98
12.82
14.57
13.37
10.88
12.82
10.58
24
1.90
EPS¥
1.66
1.71
1.71
1.72
1.96
2.09
2.26
2.57
2.92
3.06
1.97
9.37%
6.88%
—
22.64
EPS growth%
12.33
13.82
10.98
12.12
14.88
15.33
14.81
12.37
12.30
10.90
22.90
12.37
12.35
25
2.67
Bookvalue per sh¥
1.10
1.17
1.16
1.17
0.99
1.00
0.96
0.95
0.91
0.87
2.27
(2.58%)
(1.60%)
—
0.82
FCF per share¥
2.42
2.20
1.95
2.06
2.26
2.42
2.45
2.25
2.35
2.31
2.43
0.44%
(0.25%)
—
2.75
Dividend per sh¥
5.20
5.00
5.74
6.28
6.46
6.25
6.19
5.75
6.59
6.21
1.48
(0.78%)
1.44%
—
29.06
Div yield (avg)%
15.98
13.20
10.27
7.28
10.02
10.73
9.52
12.35
13.83
13.57
26.20
12.35
11.54
77
7.41
Payout ratio%
17.75
17.33
18.43
20.59
21.80
23.14
24.78
22.83
24.37
22.33
7.04
23.14
22.07
84
200.3
Shares (diluted)M
149.9
137.5
122.4
129.4
130.2
117.4
122.3
104.3
96.42
103.9
198.3
(4.42%)
(4.92%)
88
19.84
Buyback yield%
19.93
20.41
21.70
21.04
20.00
17.58
15.61
14.42
17.14
19.22
14.31
17.14
19.58
62
1.348
D/E ratiox
1.978
2.167
2.158
2.372
2.194
2.105
2.275
2.324
2.252
2.179
1.727
2.252
2.187
81
0.610
Enterprise value¥B
1.892
1.789
1.807
1.805
2.003
2.099
1.988
2.000
1.935
1.856
1.019
(1.51%)
1.13%
26
0.869
LT debt¥B
1.347
1.311
1.306
1.271
1.230
1.109
1.207
1.032
0.929
0.836
0.175
(7.42%)
(4.27%)
81
Revenue
¥2.004B
5.57%
1.00×
Cost of revenue
¥1.403B
5.57%
1.00×
Operating expenses
¥305.6M
5.39%
0.98×
Property and equipment
18.31%
Goodwill & intangibles
17.21%
Spread over hurdle
(2.37%)