0.197
Revenue¥B
1.448
1.482
1.526
1.504
1.547
1.522
1.522
1.562
1.575
1.590
0.208
0.56%
0.77%
34
20.84
Revenue growth%
19.21
18.56
17.22
18.72
21.24
21.14
23.43
24.10
27.08
29.11
18.06
24.10
21.19
53
22.44
Gross margin%
11.40
13.81
12.54
12.79
10.44
13.33
10.52
10.14
8.78
9.95
19.52
10.14
10.96
82
21.64
Operating margin%
21.75
19.55
19.92
21.48
19.01
16.99
18.08
20.85
18.29
20.89
13.48
18.29
19.73
66
28.42
Net margin%
14.48
17.17
16.89
18.80
20.79
18.71
19.41
22.39
20.44
19.25
19.04
19.41
19.02
66
36.83
P/E ratio (avg)x
17.79
18.70
21.50
23.86
22.81
21.74
23.67
25.02
25.76
25.98
25.40
25.02
23.24
56
37.99
EV/EBITx
3.752
3.929
3.338
3.323
3.553
3.039
2.914
2.792
2.527
2.287
34.42
2.792
3.181
93
9.14
FCF yield (avg)%
27.22
25.32
26.85
25.39
28.28
28.92
27.98
25.30
24.14
25.79
22.58
25.79
26.32
69
28.54
FCF margin%
10.59
7.89
8.54
8.59
11.35
12.23
11.61
10.80
13.44
12.23
5.01
12.23
11.08
82
1.064
FCF / Net incomex
0.800
0.887
0.902
0.913
1.004
1.097
1.172
1.147
1.270
1.433
1.682
1.172
1.050
77
26.78
ROIC%
27.28
28.34
30.66
29.95
32.01
30.62
33.23
33.24
31.93
29.20
20.41
31.93
30.64
67
26.16
Return on equity%
22.53
23.79
25.48
27.95
27.11
29.20
28.26
29.73
31.15
33.98
2.02
29.73
28.10
43
29.47
Return on assets%
6.07
3.56
5.81
8.28
8.37
9.46
8.23
7.30
9.26
7.57
20.06
8.23
7.90
18
2.26
EPS¥
10.44
10.51
9.60
10.04
9.56
10.11
10.86
9.27
8.93
7.83
2.48
(3.92%)
(2.35%)
—
23.79
EPS growth%
24.25
24.29
25.23
23.36
25.80
23.09
25.78
23.75
24.98
23.24
13.48
23.75
24.27
47
5.63
Bookvalue per sh¥
7.72
9.19
9.45
9.43
9.44
9.13
8.89
9.40
10.56
11.09
5.58
3.28%
3.44%
—
6.41
FCF per share¥
10.18
10.53
10.13
10.70
9.53
10.12
8.79
8.96
8.83
8.75
5.43
(1.69%)
(1.12%)
—
8.12
Dividend per sh¥
2.53
2.57
2.35
2.42
2.24
2.07
2.22
2.43
2.59
2.67
8.39
3.53%
1.57%
—
15.28
Div yield (avg)%
21.76
19.10
20.96
19.26
17.25
18.03
15.70
12.90
14.40
15.50
20.61
15.50
17.64
63
20.27
Payout ratio%
15.68
13.52
15.68
13.12
13.14
15.46
16.51
16.79
19.45
21.75
22.38
16.79
15.68
93
144.0
Shares (diluted)M
124.0
130.0
145.6
135.4
127.5
115.7
116.9
106.3
102.2
103.4
139.2
(4.11%)
(2.31%)
11
22.39
Buyback yield%
11.56
8.97
6.50
8.50
9.24
7.68
8.23
7.60
6.73
7.62
4.58
7.62
7.96
83
1.387
D/E ratiox
0.775
0.782
0.816
0.721
0.784
0.763
0.818
0.861
0.788
0.808
0.101
0.808
0.786
11
0.590
Enterprise value¥B
1.425
1.643
1.752
2.027
2.131
2.047
1.964
2.081
2.410
2.706
1.749
4.90%
8.20%
70
1.805
LT debt¥B
0.755
0.763
0.773
0.894
1.042
1.026
1.178
1.228
1.295
1.489
0.985
7.40%
8.49%
11
Revenue
¥1.590B
0.77%
1.00×
Cost of revenue
¥856.4M
0.67%
0.99×
Operating expenses
¥303.1M
1.08%
1.03×
Property and equipment
17.76%
Goodwill & intangibles
15.95%
Spread over hurdle
(1.75%)