1.245
Revenue¥B
2.558
2.732
2.930
3.186
3.468
3.729
3.924
4.234
4.591
4.879
1.301
7.07%
7.25%
44
7.63
Revenue growth%
24.07
26.14
25.54
28.26
31.07
29.80
31.79
31.34
29.62
29.43
9.88
29.80
29.53
78
17.20
Gross margin%
27.43
28.30
29.03
26.19
24.65
24.22
22.54
21.09
23.69
24.43
5.25
23.69
24.54
83
14.10
Operating margin%
8.44
5.89
6.81
8.07
7.95
6.94
8.18
8.52
6.45
8.24
19.85
8.18
8.01
30
6.18
Net margin%
0.59
0.82
0.40
2.85
2.72
5.16
6.28
4.30
3.24
0.99
8.24
4.30
2.78
58
16.63
P/E ratio (avg)x
12.52
12.63
12.62
12.19
11.36
10.40
10.90
10.57
9.926
10.60
28.28
10.57
11.13
8
17.97
EV/EBITx
13.71
12.33
11.36
10.62
9.846
8.310
8.086
6.891
6.873
6.390
11.00
6.891
9.078
60
10.50
FCF yield (avg)%
23.27
25.40
27.10
26.10
27.11
29.83
30.13
29.87
31.54
32.78
9.83
30.13
28.47
50
8.97
FCF margin%
25.76
24.63
26.74
24.29
21.68
19.88
20.89
19.92
20.85
23.48
10.03
20.85
22.58
34
0.533
FCF / Net incomex
1.537
1.616
1.772
1.851
1.990
2.214
2.326
2.422
2.431
2.699
0.169
2.422
2.102
59
18.73
ROIC%
18.87
19.55
19.21
16.39
17.26
19.67
20.72
21.00
22.90
22.35
12.17
21.00
19.61
90
20.70
Return on equity%
21.80
21.44
19.72
18.85
20.28
17.87
20.18
21.09
20.17
20.80
18.51
20.18
20.23
43
6.78
Return on assets%
8.98
11.93
14.21
11.34
11.73
9.06
10.48
9.83
7.70
8.89
23.17
9.06
10.16
85
4.37
EPS¥
5.05
5.04
4.86
5.55
6.14
5.96
5.67
5.99
6.72
7.71
4.78
4.67%
4.27%
—
11.51
EPS growth%
32.78
34.21
34.86
36.89
34.18
33.75
36.34
36.33
39.18
41.91
17.45
36.34
35.60
8
3.30
Bookvalue per sh¥
3.57
3.10
3.25
3.37
3.41
3.03
2.87
2.59
2.33
2.28
4.86
(7.77%)
(4.89%)
—
2.57
FCF per share¥
1.72
1.72
2.00
2.34
2.69
2.83
3.01
3.34
3.71
4.03
4.29
8.43%
8.31%
—
1.21
Dividend per sh¥
1.36
1.27
1.25
1.25
1.07
1.12
1.08
0.92
0.84
0.91
2.73
(3.32%)
(4.11%)
—
13.11
Div yield (avg)%
15.27
16.93
16.66
16.80
19.33
21.10
23.39
23.56
24.18
22.22
12.85
23.39
20.21
51
29.85
Payout ratio%
2.22
2.03
1.15
0.40
0.40
3.20
4.30
6.50
3.55
3.06
25.17
3.55
2.64
72
410.3
Shares (diluted)M
524.0
523.7
526.8
606.6
673.8
730.6
845.9
822.5
863.7
902.9
406.0
6.03%
7.43%
19
12.45
Buyback yield%
18.65
19.48
18.93
15.94
15.56
17.54
18.31
19.61
16.62
18.24
3.56
18.24
18.28
51
1.730
D/E ratiox
2.210
2.432
2.715
2.804
3.142
3.085
3.720
3.786
3.971
3.963
0.264
3.786
3.113
63
4.168
Enterprise value¥B
2.712
2.730
2.792
2.909
3.091
3.304
3.160
2.773
2.620
2.456
4.078
(4.49%)
(2.17%)
67
1.253
LT debt¥B
3.939
4.018
4.164
4.377
5.173
5.939
6.356
7.021
7.465
7.972
2.374
9.04%
8.14%
14
Revenue
¥4.879B
7.25%
1.00×
Cost of revenue
¥3.415B
7.36%
1.01×
Operating expenses
¥643.1M
6.87%
0.96×
Property and equipment
24.79%
Goodwill & intangibles
21.46%
Spread over hurdle
16.27%