0.955
Revenue¥B
0.789
0.813
0.824
0.830
0.860
0.861
0.875
0.892
0.903
0.938
1.032
1.74%
1.71%
30
27.18
Revenue growth%
19.91
20.36
20.90
21.60
20.25
20.25
19.72
20.56
21.79
20.06
14.01
20.25
20.31
14
10.44
Gross margin%
20.01
22.34
21.94
22.10
21.08
21.74
21.03
20.09
19.79
18.68
25.53
20.09
21.05
46
21.09
Operating margin%
16.23
16.83
19.16
21.54
23.55
25.99
28.45
30.27
31.12
33.54
4.12
30.27
24.77
64
17.98
Net margin%
10.95
10.76
11.58
14.43
14.33
15.60
16.50
17.82
17.88
19.20
13.27
17.82
15.01
9
32.03
P/E ratio (avg)x
21.22
20.58
20.19
22.02
19.93
21.51
21.66
21.83
22.06
22.73
21.93
21.83
21.59
47
24.31
EV/EBITx
51.78
58.45
61.58
64.00
64.02
62.10
61.90
58.54
61.20
57.44
30.85
61.20
61.39
31
28.41
FCF yield (avg)%
22.77
20.58
18.07
17.63
16.02
16.26
13.95
11.26
13.35
14.39
29.67
13.95
16.14
14
16.88
FCF margin%
29.00
26.54
29.44
30.86
29.23
30.08
27.94
24.96
22.14
24.09
14.97
24.96
28.47
51
1.110
FCF / Net incomex
1.930
1.901
2.240
2.247
2.480
2.885
2.798
3.149
3.655
4.194
1.179
3.149
2.639
29
29.93
ROIC%
26.53
23.55
23.04
23.66
21.42
21.78
19.77
22.53
20.54
21.00
15.85
21.00
22.16
91
8.77
Return on equity%
22.20
19.36
16.53
18.13
17.63
20.11
17.91
15.47
16.42
16.01
24.95
16.42
17.77
42
11.63
Return on assets%
24.93
26.02
23.05
24.44
22.76
20.10
18.92
17.21
17.67
18.07
3.61
18.07
21.43
65
2.31
EPS¥
0.52
0.53
0.52
0.50
0.52
0.57
0.56
0.51
0.54
0.52
2.40
0.12%
(0.22%)
—
16.11
EPS growth%
10.47
8.27
9.19
9.70
10.52
7.72
8.49
6.62
5.95
5.53
11.81
6.62
8.38
15
1.90
Bookvalue per sh¥
3.10
3.49
3.29
3.68
3.96
4.20
4.48
4.43
4.38
4.75
1.44
3.68%
3.57%
—
0.95
FCF per share¥
1.89
1.84
1.86
2.15
1.99
2.27
2.53
2.78
2.76
2.95
2.07
8.16%
5.43%
—
1.42
Dividend per sh¥
2.02
2.28
2.69
2.92
3.06
3.15
3.06
3.15
3.48
3.54
1.59
2.96%
5.64%
—
21.68
Div yield (avg)%
7.15
8.04
6.68
6.36
7.34
7.67
8.33
8.94
10.07
8.73
11.38
8.73
7.86
45
14.38
Payout ratio%
19.82
22.49
20.02
20.96
18.10
15.96
16.39
14.50
14.20
15.61
26.98
15.61
17.24
89
148.4
Shares (diluted)M
153.1
153.1
141.9
134.9
145.8
164.5
161.0
146.6
161.4
170.6
147.0
3.19%
1.68%
46
9.80
Buyback yield%
20.22
22.33
20.78
18.97
21.59
23.14
20.54
17.65
19.98
20.61
28.23
20.54
20.57
74
0.658
D/E ratiox
0.866
0.989
1.160
1.323
1.474
1.692
1.730
1.784
2.053
2.485
0.790
1.784
1.583
86
1.324
Enterprise value¥B
0.586
0.675
0.772
0.812
0.867
0.912
1.011
1.115
1.102
1.121
1.138
5.27%
7.08%
76
0.833
LT debt¥B
1.957
1.977
1.964
2.305
2.289
2.739
3.031
3.087
3.112
3.550
0.939
9.18%
7.29%
24
Revenue
¥937.5M
1.71%
1.00×
Cost of revenue
¥522.3M
1.57%
0.99×
Operating expenses
¥166.7M
2.01%
1.03×
Property and equipment
15.66%
Goodwill & intangibles
14.64%
Spread over hurdle
18.26%