1.123
Revenue¥B
0.703
0.737
0.796
0.864
0.919
0.968
1.013
1.073
1.140
1.205
1.254
5.56%
6.48%
20
20.37
Revenue growth%
7.16
5.72
7.57
9.72
9.32
9.58
9.37
10.39
9.38
11.79
11.29
9.58
9.38
82
20.59
Gross margin%
20.97
20.53
22.59
20.19
18.13
17.50
20.44
21.58
19.21
17.54
27.13
19.21
20.32
19
23.12
Operating margin%
12.93
12.03
10.50
12.21
12.03
13.27
16.08
16.70
18.66
15.80
13.87
16.08
13.10
10
13.26
Net margin%
16.46
18.97
16.08
14.41
14.03
13.61
13.87
12.84
10.50
8.32
4.57
12.84
13.95
75
17.37
P/E ratio (avg)x
27.73
29.44
32.53
37.99
39.69
44.27
51.07
50.27
50.18
50.55
34.63
50.27
41.98
7
8.751
EV/EBITx
50.11
52.43
54.53
60.82
59.50
57.61
59.14
55.17
52.93
55.42
23.87
55.42
55.29
11
12.59
FCF yield (avg)%
20.94
23.07
24.95
22.14
25.06
25.00
22.09
22.74
22.43
22.47
2.33
22.47
22.60
5
17.39
FCF margin%
9.88
12.75
13.40
12.14
11.06
8.60
5.99
6.57
4.14
5.95
11.68
5.99
9.24
12
1.730
FCF / Net incomex
0.313
0.295
0.270
0.285
0.296
0.272
0.291
0.320
0.353
0.392
1.540
0.320
0.296
26
14.67
ROIC%
26.20
27.65
26.09
26.82
28.90
28.32
29.20
26.65
23.81
25.67
9.61
26.65
26.74
89
2.30
Return on equity%
3.62
3.51
4.80
2.54
4.04
2.59
0.40
1.75
1.81
0.40
16.16
1.75
2.57
40
27.09
Return on assets%
22.48
23.60
26.22
28.26
25.74
23.69
22.70
20.38
22.31
19.87
11.93
22.31
23.15
36
4.00
EPS¥
2.67
2.43
2.27
2.08
2.27
2.28
2.13
2.11
2.23
2.39
4.22
1.09%
(1.56%)
—
16.40
EPS growth%
26.41
28.65
28.89
29.41
32.40
31.52
31.06
28.15
28.14
25.96
6.39
28.15
28.77
65
1.87
Bookvalue per sh¥
1.25
1.17
1.11
1.05
0.97
1.10
1.06
1.02
1.13
1.17
4.03
3.79%
(1.09%)
—
4.61
FCF per share¥
4.58
4.94
4.63
4.31
4.05
3.70
3.55
3.69
3.34
3.08
1.79
(5.31%)
(3.70%)
—
2.38
Dividend per sh¥
3.26
3.20
3.02
3.24
3.30
3.03
3.46
3.26
3.45
3.35
1.84
0.34%
0.81%
—
25.71
Div yield (avg)%
9.15
7.01
5.21
3.54
5.00
4.51
6.29
4.49
2.27
1.10
25.32
4.49
4.75
26
27.55
Payout ratio%
24.43
26.01
24.01
25.16
26.05
24.79
26.93
29.28
31.45
32.59
22.46
29.28
26.03
43
96.09
Shares (diluted)M
138.5
152.7
157.7
154.1
167.0
158.4
162.2
161.8
179.9
198.6
97.63
3.53%
4.22%
79
11.45
Buyback yield%
0.46
0.40
1.99
0.58
0.40
3.07
3.04
3.65
2.27
3.48
21.82
3.07
2.13
92
0.956
D/E ratiox
2.270
2.321
2.513
2.847
3.039
3.410
3.325
3.487
3.422
3.950
0.956
3.422
3.182
70
0.312
Enterprise value¥B
1.966
1.973
1.850
2.008
1.935
2.093
2.115
2.323
2.718
3.159
0.630
10.30%
4.92%
33
0.544
LT debt¥B
0.970
0.993
0.951
1.052
1.186
1.266
1.221
1.323
1.273
1.191
1.177
0.07%
3.19%
19
Revenue
¥1.205B
6.48%
1.00×
Cost of revenue
¥843.5M
6.48%
1.00×
Operating expenses
¥246.9M
5.90%
0.95×
Property and equipment
18.30%
Spread over hurdle
(0.02%)