1.456
Revenue¥B
1.110
1.162
1.205
1.290
1.361
1.413
1.503
1.596
1.689
1.797
1.630
5.72%
5.76%
40
26.96
Revenue growth%
14.52
12.12
10.92
10.85
9.08
11.81
10.93
9.30
10.83
10.45
22.05
10.83
10.89
33
9.50
Gross margin%
19.83
21.83
22.50
22.67
21.25
22.63
20.37
19.35
19.51
17.00
19.32
19.51
20.81
38
8.90
Operating margin%
6.52
4.87
2.85
1.99
0.40
1.34
3.97
1.42
0.97
0.40
7.65
1.34
1.70
68
2.86
Net margin%
15.75
15.14
12.43
14.20
12.99
13.44
11.10
12.92
10.21
8.21
23.60
11.10
12.95
68
22.62
P/E ratio (avg)x
28.17
26.45
23.34
22.88
23.13
23.94
22.83
23.59
22.54
24.68
22.94
23.59
23.46
21
13.35
EV/EBITx
11.86
10.06
9.610
9.636
8.522
8.753
9.109
9.315
9.843
8.563
35.31
9.109
9.463
58
20.54
FCF yield (avg)%
24.53
24.07
25.79
28.78
29.22
27.05
26.44
24.57
21.74
21.69
5.24
24.57
25.18
28
2.27
FCF margin%
1.27
1.51
4.14
3.35
6.11
3.82
4.53
7.13
4.92
5.40
9.60
4.92
4.34
18
1.138
FCF / Net incomex
2.231
2.472
2.343
2.473
2.612
2.649
2.922
2.909
3.135
3.299
1.442
2.922
2.631
84
20.07
ROIC%
12.36
14.69
15.98
17.68
15.50
18.01
20.28
18.36
18.73
18.73
25.73
18.73
17.85
55
3.84
Return on equity%
21.40
18.67
17.87
17.09
17.75
18.41
17.16
14.16
15.33
12.82
21.72
15.33
17.46
16
3.55
Return on assets%
34.40
34.87
33.47
30.69
31.08
30.34
31.43
30.74
31.13
33.69
3.24
31.13
31.28
53
2.28
EPS¥
3.01
3.49
3.53
3.55
3.75
3.82
3.94
4.05
4.79
5.02
2.40
6.03%
5.06%
—
17.85
EPS growth%
18.76
20.09
22.82
21.96
24.50
21.72
24.31
23.64
26.04
26.60
4.90
24.31
23.23
71
1.32
Bookvalue per sh¥
0.90
0.82
0.82
0.74
0.80
0.85
0.95
1.01
1.09
1.23
4.10
8.97%
3.99%
—
2.30
FCF per share¥
1.58
1.71
1.46
1.42
1.22
1.20
1.14
1.12
0.99
1.07
1.61
(2.59%)
(3.75%)
—
1.77
Dividend per sh¥
0.53
0.57
0.57
0.56
0.55
0.60
0.53
0.50
0.55
0.47
0.83
(3.17%)
(1.82%)
—
18.17
Div yield (avg)%
6.21
6.22
3.87
0.94
0.40
0.40
0.40
0.40
0.40
0.40
6.35
0.40
0.40
8
16.76
Payout ratio%
10.10
12.73
10.41
7.86
9.87
12.64
13.88
13.61
12.74
10.43
13.67
12.74
11.54
68
408.8
Shares (diluted)M
430.1
447.8
506.0
555.0
556.4
558.5
582.6
587.9
680.1
761.0
407.2
6.46%
6.58%
11
23.62
Buyback yield%
26.26
26.47
28.54
26.33
26.03
26.86
24.51
27.23
29.08
31.16
16.36
27.23
26.67
48
1.534
D/E ratiox
1.242
1.375
1.228
1.318
1.153
1.113
1.007
0.989
0.888
0.902
0.813
0.989
1.133
92
0.101
Enterprise value¥B
2.287
2.179
2.046
2.123
2.066
2.145
2.031
2.168
2.519
2.426
0.490
3.27%
2.09%
80
112.3
LT debt¥M
199.9
202.4
221.3
223.8
252.6
287.5
302.6
322.0
376.1
394.4
744.8
9.32%
8.31%
42
Revenue
¥1.797B
5.76%
1.00×
Cost of revenue
¥906.3M
5.78%
1.00×
Operating expenses
¥386.3M
6.02%
1.02×
Property and equipment
21.22%
Spread over hurdle
(0.10%)