0.824
Revenue¥B
1.153
1.168
1.212
1.235
1.245
1.278
1.326
1.370
1.389
1.422
0.887
2.69%
2.35%
23
18.60
Revenue growth%
5.34
5.21
3.52
5.63
6.63
7.26
8.54
6.94
6.33
5.57
10.78
6.94
5.98
40
2.74
Gross margin%
24.39
26.42
26.10
27.06
28.69
27.85
27.52
25.00
26.35
26.95
22.65
26.95
26.69
88
12.61
Operating margin%
1.50
0.40
2.24
0.40
0.89
2.55
2.51
5.05
6.33
4.64
29.25
4.64
2.38
30
12.50
Net margin%
15.00
16.19
19.11
17.59
20.15
18.43
19.93
19.03
20.26
18.23
28.59
19.03
18.73
39
8.191
P/E ratio (avg)x
31.29
37.12
40.22
42.54
47.49
46.83
49.77
56.80
64.97
63.00
35.48
56.80
47.16
76
29.89
EV/EBITx
23.08
24.06
27.81
31.37
32.97
37.38
40.21
44.76
52.08
51.39
7.214
44.76
35.17
26
27.04
FCF yield (avg)%
18.62
16.49
16.26
14.87
12.17
13.94
14.17
16.71
17.91
14.97
21.89
14.97
15.61
51
14.04
FCF margin%
20.53
20.99
22.28
24.33
25.34
25.30
24.66
26.77
25.04
22.15
17.02
25.04
24.49
78
0.873
FCF / Net incomex
2.091
2.391
2.473
2.364
2.258
2.654
2.856
3.360
3.738
3.639
0.573
3.360
2.564
82
23.40
ROIC%
15.91
15.71
16.55
13.58
16.03
17.22
17.94
15.87
14.25
13.87
4.63
15.87
15.89
86
20.49
Return on equity%
12.12
12.56
13.06
10.33
9.00
10.66
11.39
9.92
9.07
11.82
11.00
10.66
11.02
69
23.90
Return on assets%
26.14
25.73
23.26
21.20
21.03
22.53
25.49
26.44
24.99
23.57
23.07
24.99
24.28
29
1.56
EPS¥
4.92
4.87
5.83
6.04
7.21
8.36
8.95
9.55
9.72
10.02
1.69
6.82%
9.34%
—
7.72
EPS growth%
19.35
20.73
17.83
18.35
17.62
17.67
20.48
23.48
24.67
26.97
18.55
23.48
19.92
36
1.13
Bookvalue per sh¥
2.53
2.40
2.16
2.21
2.01
1.93
1.85
1.83
1.76
1.54
2.64
(5.17%)
(6.28%)
—
3.22
FCF per share¥
4.38
4.91
5.25
5.46
6.30
6.26
7.19
7.58
7.64
7.90
2.69
4.62%
6.96%
—
4.67
Dividend per sh¥
3.82
4.18
4.10
4.08
4.18
4.54
4.51
4.24
4.33
4.80
4.67
2.81%
2.45%
—
19.16
Div yield (avg)%
2.73
0.64
2.65
0.40
0.40
2.98
2.58
4.93
2.32
4.60
5.70
2.98
2.61
84
16.17
Payout ratio%
8.72
6.73
3.96
3.17
4.24
2.79
1.47
1.19
3.53
0.98
18.45
1.47
3.35
79
174.0
Shares (diluted)M
207.3
200.4
208.9
215.3
214.9
211.3
209.4
240.6
284.1
330.9
165.3
9.02%
5.27%
81
6.82
Buyback yield%
3.13
4.28
3.33
3.16
1.36
0.40
0.40
0.40
0.40
1.95
7.99
0.40
1.66
22
1.595
D/E ratiox
0.477
0.471
0.506
0.565
0.598
0.647
0.721
0.773
0.779
0.865
0.632
0.773
0.622
86
1,260
Enterprise value¥M
727.8
689.6
666.8
708.5
756.0
858.3
791.9
797.7
880.7
981.2
814.7
5.35%
3.36%
44
0.827
LT debt¥B
1.053
1.056
1.061
1.181
1.225
1.283
1.311
1.430
1.372
1.288
0.372
1.00%
2.09%
30
Revenue
¥1.422B
2.35%
1.00×
Cost of revenue
¥971.2M
2.27%
0.99×
Operating expenses
¥236.8M
2.74%
1.04×
Property and equipment
17.25%
Spread over hurdle
(2.50%)