0.463
Revenue¥B
0.858
0.935
0.996
1.088
1.169
1.229
1.349
1.450
1.563
1.694
0.501
7.70%
7.83%
83
28.17
Revenue growth%
14.20
14.21
14.12
12.58
9.84
8.72
5.76
5.84
4.63
2.72
25.74
5.76
9.28
76
9.74
Gross margin%
5.07
5.58
3.84
4.14
4.51
4.55
6.76
5.45
7.72
9.12
23.04
6.76
5.26
16
9.81
Operating margin%
21.86
23.47
20.82
19.60
17.64
16.29
16.91
16.49
18.56
20.88
7.73
16.91
19.08
78
4.59
Net margin%
17.37
16.73
14.01
14.00
14.37
15.26
15.02
12.04
12.19
11.43
23.79
12.19
14.19
66
36.25
P/E ratio (avg)x
18.68
19.31
20.70
19.21
20.90
22.89
23.77
21.04
20.58
21.43
9.249
21.43
20.80
63
11.94
EV/EBITx
36.77
36.49
40.08
40.63
45.27
48.49
52.07
53.76
50.09
51.70
27.86
51.70
46.88
74
15.72
FCF yield (avg)%
23.91
21.68
21.11
19.84
22.40
22.27
20.09
18.89
17.35
19.93
18.94
19.93
20.60
32
22.33
FCF margin%
10.52
9.96
11.40
10.02
12.85
14.49
14.29
11.76
10.62
13.34
19.98
13.34
11.58
62
1.665
FCF / Net incomex
1.320
1.226
1.100
0.989
0.977
0.878
0.836
0.802
0.851
0.826
1.045
0.836
0.927
30
15.93
ROIC%
26.73
24.82
23.66
20.77
18.43
19.05
21.74
20.72
18.88
16.29
17.09
19.05
20.74
21
12.88
Return on equity%
16.14
14.39
13.53
13.33
15.87
15.37
18.04
20.38
19.45
21.07
16.78
19.45
16.00
30
19.78
Return on assets%
12.04
9.19
10.72
8.12
9.30
11.29
13.71
15.88
13.58
15.74
19.60
13.71
11.66
53
4.22
EPS¥
17.67
19.53
19.49
19.36
22.61
24.00
23.23
25.33
29.76
35.42
4.69
9.39%
8.95%
—
8.87
EPS growth%
10.27
11.76
9.99
10.81
11.07
11.26
13.38
11.61
8.83
6.96
18.04
11.26
10.94
43
9.66
Bookvalue per sh¥
3.52
3.57
3.92
3.46
3.47
3.64
3.81
3.57
3.17
2.83
5.01
(4.01%)
(2.09%)
—
7.06
FCF per share¥
5.58
4.88
4.57
3.95
3.56
3.62
3.12
2.88
3.06
3.07
9.71
(2.94%)
(6.12%)
—
3.68
Dividend per sh¥
5.84
6.66
7.03
7.06
7.19
6.70
6.75
7.58
8.44
8.56
1.68
3.55%
4.42%
—
10.03
Div yield (avg)%
15.54
18.29
17.21
14.36
16.01
16.86
17.44
15.73
18.28
19.02
4.49
17.44
17.03
61
15.86
Payout ratio%
7.04
4.24
5.37
5.33
5.71
5.97
7.11
5.01
6.26
4.91
8.69
5.97
5.54
47
152.8
Shares (diluted)M
217.8
220.9
240.5
249.3
263.9
313.1
361.7
413.5
494.0
497.1
154.1
13.50%
10.44%
93
29.44
Buyback yield%
10.74
10.42
13.12
11.06
8.45
6.27
7.02
8.83
11.37
12.07
27.93
8.83
10.58
23
0.563
D/E ratiox
1.401
1.524
1.584
1.666
1.892
2.083
2.295
2.662
2.977
3.192
1.651
2.662
1.988
6
0.565
Enterprise value¥B
1.974
1.961
2.074
2.215
2.618
2.671
2.853
2.964
3.116
3.608
0.084
6.62%
6.09%
50
0.390
LT debt¥B
0.211
0.241
0.265
0.293
0.283
0.324
0.348
0.394
0.411
0.399
1.387
7.12%
8.02%
46
Revenue
¥1.694B
7.83%
1.00×
Cost of revenue
¥853.6M
7.82%
1.00×
Operating expenses
¥284.8M
7.68%
0.99×
Property and equipment
20.71%
Goodwill & intangibles
15.41%
Spread over hurdle
43.99%