0.784
Revenue¥B
0.529
0.581
0.618
0.662
0.707
0.783
0.839
0.908
0.979
1.068
0.856
8.61%
8.26%
63
27.83
Revenue growth%
0.40
0.63
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
10.30
0.40
0.40
67
25.20
Gross margin%
25.77
25.85
25.05
24.52
24.52
22.81
20.73
18.20
19.69
18.16
20.26
19.69
23.66
25
16.47
Operating margin%
20.52
19.78
17.83
15.44
12.59
11.63
11.60
12.77
11.53
12.23
9.94
11.63
12.68
37
5.81
Net margin%
29.07
29.19
27.82
30.82
28.58
26.20
24.10
25.36
27.40
27.89
27.09
26.20
27.86
38
24.73
P/E ratio (avg)x
36.19
38.33
36.70
36.86
34.15
33.36
35.49
37.36
41.99
43.36
7.959
37.36
36.78
62
14.40
EV/EBITx
33.24
36.61
39.57
35.80
32.99
36.06
36.19
32.79
35.06
33.79
19.53
35.06
35.43
23
9.11
FCF yield (avg)%
5.44
8.20
10.42
11.67
9.88
7.49
5.12
4.95
6.84
4.78
11.03
5.12
7.17
69
15.37
FCF margin%
19.06
16.88
16.00
15.79
18.45
18.57
16.64
16.09
17.04
19.90
3.95
17.04
16.96
47
0.132
FCF / Net incomex
1.773
1.594
1.668
1.493
1.466
1.352
1.390
1.311
1.299
1.364
1.029
1.352
1.428
52
21.26
ROIC%
18.49
18.47
21.37
19.55
17.05
14.83
13.33
13.60
12.22
13.77
8.19
13.60
15.94
28
23.41
Return on equity%
9.19
8.39
6.68
7.17
9.40
10.41
11.52
11.41
11.55
9.39
27.78
11.41
9.39
6
16.86
Return on assets%
16.87
18.40
19.55
21.06
22.06
20.03
19.08
20.99
20.01
19.14
24.89
20.01
19.78
64
0.38
EPS¥
2.95
3.40
3.94
4.63
4.65
5.03
5.69
6.48
7.37
8.03
0.40
11.57%
11.98%
—
6.34
EPS growth%
14.61
16.94
17.93
19.34
16.83
18.42
18.02
20.87
18.82
17.96
12.26
18.42
17.99
16
0.83
Bookvalue per sh¥
0.65
0.72
0.65
0.67
0.68
0.72
0.73
0.68
0.69
0.65
2.06
(0.83%)
0.58%
—
1.62
FCF per share¥
1.03
1.10
1.20
1.38
1.55
1.55
1.67
1.78
1.95
2.28
0.65
7.98%
9.79%
—
0.80
Dividend per sh¥
1.97
1.90
1.73
1.73
1.85
2.11
2.03
2.19
2.34
2.57
2.15
6.78%
1.71%
—
26.99
Div yield (avg)%
20.35
21.47
22.18
20.52
20.51
23.40
21.90
20.98
19.78
19.25
27.81
20.98
20.75
53
22.60
Payout ratio%
10.57
13.00
14.30
14.17
14.25
13.34
14.02
13.24
12.89
10.79
3.63
13.24
13.29
58
202.1
Shares (diluted)M
241.0
235.2
237.0
225.8
201.4
175.6
151.1
138.0
119.0
122.6
195.6
(9.44%)
(6.20%)
46
25.59
Buyback yield%
33.47
30.97
33.37
34.70
37.09
39.05
37.80
35.62
37.59
39.16
9.34
37.80
36.35
82
0.325
D/E ratiox
1.261
1.328
1.298
1.165
1.077
1.064
1.067
0.925
0.800
0.848
1.596
0.925
1.072
67
59.58
Enterprise value¥M
238.7
242.0
257.9
277.3
250.8
223.6
220.2
215.5
221.5
238.6
118.1
(0.99%)
(0.38%)
71
0.556
LT debt¥B
0.743
0.840
0.848
0.942
0.913
0.964
1.002
1.103
1.236
1.386
0.696
8.71%
6.69%
85
Revenue
¥1.068B
8.26%
1.00×
Cost of revenue
¥533.4M
7.93%
0.97×
Operating expenses
¥192.1M
9.27%
1.10×
Property and equipment
16.05%
Goodwill & intangibles
15.83%
Spread over hurdle
23.80%