0.581
Revenue¥B
1.037
1.062
1.097
1.094
1.093
1.089
1.114
1.145
1.136
1.161
0.649
1.22%
1.39%
30
7.20
Revenue growth%
13.92
15.53
13.29
15.94
15.24
17.74
14.83
13.13
13.05
10.69
16.30
13.13
14.37
49
28.76
Gross margin%
17.62
19.08
17.55
16.82
15.09
12.84
10.83
8.78
7.98
8.63
12.97
8.78
13.96
81
29.96
Operating margin%
11.95
10.70
8.41
6.50
8.44
8.31
5.89
3.44
4.33
7.28
20.76
5.89
7.79
18
13.00
Net margin%
25.98
27.36
25.43
24.32
23.86
21.53
23.82
22.67
21.21
19.73
17.95
21.53
23.84
30
30.75
P/E ratio (avg)x
16.99
18.13
16.97
16.25
18.25
16.87
17.81
18.34
19.23
20.38
7.545
18.34
17.97
75
22.49
EV/EBITx
8.103
8.878
8.024
7.947
7.453
7.540
7.645
8.377
7.457
7.882
34.67
7.645
7.914
78
16.14
FCF yield (avg)%
19.02
20.67
19.64
20.51
21.76
23.03
23.79
21.15
22.56
21.48
2.65
22.56
21.32
28
25.07
FCF margin%
10.48
10.54
10.00
8.09
5.12
3.64
1.85
1.33
1.64
0.40
19.78
1.64
4.38
21
0.416
FCF / Net incomex
1.055
0.909
0.868
0.794
0.778
0.763
0.707
0.607
0.565
0.486
1.563
0.607
0.771
73
14.38
ROIC%
30.52
32.21
34.56
35.00
32.35
29.60
29.67
29.69
29.81
30.52
8.42
29.69
30.52
60
8.04
Return on equity%
9.67
8.18
5.75
4.92
3.38
3.93
1.81
1.72
0.40
1.39
13.13
1.72
3.65
17
11.68
Return on assets%
12.75
14.21
11.50
12.03
10.69
11.23
11.59
13.71
14.92
15.61
13.37
13.71
12.39
19
2.30
EPS¥
1.31
1.30
1.37
1.35
1.39
1.38
1.50
1.65
1.54
1.38
2.51
(0.12%)
1.19%
—
29.55
EPS growth%
9.52
7.82
9.66
7.77
9.05
8.76
9.24
11.56
10.20
7.95
24.59
9.24
9.15
19
5.70
Bookvalue per sh¥
2.74
2.60
2.57
2.70
3.00
2.92
3.18
2.87
2.70
2.55
4.53
(3.19%)
0.08%
—
4.81
FCF per share¥
5.08
5.44
5.50
5.50
5.37
5.81
5.70
6.60
7.77
8.32
0.82
9.18%
5.30%
—
5.34
Dividend per sh¥
1.16
1.26
1.41
1.57
1.72
1.83
2.10
2.18
2.16
2.23
3.74
5.33%
6.34%
—
11.29
Div yield (avg)%
18.58
18.03
17.49
15.11
16.97
18.51
18.36
20.79
21.83
24.62
29.67
20.79
18.44
21
17.82
Payout ratio%
20.99
20.72
23.47
24.81
23.88
25.29
25.66
27.94
28.53
27.87
15.37
27.87
25.05
93
177.3
Shares (diluted)M
280.2
329.8
327.7
359.7
413.5
450.8
509.6
532.2
561.4
634.8
178.2
8.95%
9.38%
10
9.31
Buyback yield%
26.68
29.50
27.40
27.44
26.29
28.20
28.88
31.23
31.34
30.80
8.74
30.80
28.54
71
0.612
D/E ratiox
0.804
0.931
0.987
1.170
1.289
1.436
1.541
1.764
1.838
1.965
0.813
1.764
1.363
74
608.0
Enterprise value¥M
725.0
792.9
832.5
865.7
939.4
828.1
736.8
742.0
668.0
700.9
474.7
(5.69%)
(1.35%)
88
88.06
LT debt¥M
830.7
878.6
815.4
825.1
796.1
747.8
667.7
672.3
735.4
672.6
718.7
(3.32%)
(2.09%)
9
Revenue
¥1.161B
1.39%
1.00×
Cost of revenue
¥572.7M
1.76%
1.04×
Operating expenses
¥221.8M
1.39%
1.00×
Goodwill & intangibles
17.16%
Property and equipment
16.96%
Return on capital
199.51%
Spread over hurdle
190.94%