1.147
Revenue¥B
1.141
1.186
1.241
1.261
1.316
1.357
1.402
1.455
1.507
1.541
1.192
3.20%
3.34%
12
16.32
Revenue growth%
15.57
18.13
17.90
15.96
18.46
16.13
14.74
17.29
14.33
14.13
29.15
14.74
16.05
34
16.82
Gross margin%
33.06
35.66
33.17
34.09
32.60
34.62
37.14
34.86
37.16
35.76
5.39
35.76
34.74
43
21.61
Operating margin%
22.22
24.47
23.35
25.27
23.24
21.51
21.09
19.57
21.98
22.17
19.07
21.51
22.19
82
14.44
Net margin%
17.24
18.16
20.51
19.34
21.12
22.10
23.29
22.89
21.23
21.60
16.66
22.10
21.17
73
21.72
P/E ratio (avg)x
33.49
35.68
39.67
39.95
46.22
55.21
53.49
59.57
64.78
64.51
26.76
59.57
49.86
70
11.98
EV/EBITx
36.69
41.34
41.93
42.65
41.69
47.13
48.85
48.12
53.07
59.90
8.955
48.85
44.89
86
19.85
FCF yield (avg)%
2.77
3.19
2.37
5.14
3.36
2.05
2.91
0.71
2.12
1.15
3.23
2.05
2.57
32
20.04
FCF margin%
11.82
12.57
11.41
8.81
8.54
7.46
8.28
7.12
9.69
12.57
28.32
8.28
9.25
84
0.144
FCF / Net incomex
0.156
0.152
0.157
0.174
0.158
0.165
0.185
0.193
0.195
0.213
0.495
0.193
0.170
86
14.26
ROIC%
2.89
3.22
0.43
0.40
0.40
2.03
0.51
0.40
0.40
0.40
19.71
0.40
0.42
18
8.38
Return on equity%
13.86
11.50
10.38
10.40
13.26
11.09
9.95
8.93
11.40
8.89
8.15
9.95
10.75
69
8.13
Return on assets%
17.83
18.66
19.51
18.57
21.02
23.09
22.70
20.33
18.50
20.30
27.15
20.33
19.91
49
17.87
EPS¥
29.71
29.99
33.10
33.49
32.21
31.32
36.22
41.39
47.16
46.06
18.85
7.42%
5.42%
—
24.77
EPS growth%
16.74
13.87
13.21
11.86
13.64
15.85
13.33
12.83
14.88
16.95
11.88
14.88
13.75
17
6.79
Bookvalue per sh¥
3.79
3.71
4.14
4.73
5.46
5.29
5.67
5.31
5.28
4.89
5.81
(2.19%)
2.50%
—
6.31
FCF per share¥
11.31
10.06
10.48
10.27
10.66
10.41
10.32
8.94
8.96
8.24
15.36
(5.04%)
(2.25%)
—
9.97
Dividend per sh¥
19.05
17.64
20.41
20.38
21.85
22.66
22.04
22.27
20.97
23.52
12.02
1.48%
3.27%
—
14.49
Div yield (avg)%
13.62
12.86
14.18
15.10
13.47
11.99
9.45
10.32
11.85
11.51
28.33
11.51
12.43
27
21.57
Payout ratio%
0.40
0.40
1.52
1.91
0.40
0.40
0.40
0.40
1.77
2.34
10.22
0.40
0.40
80
69.23
Shares (diluted)M
69.42
60.19
52.70
51.05
51.36
51.35
45.12
45.29
39.12
38.75
66.77
(5.48%)
(6.87%)
29
22.17
Buyback yield%
22.16
21.02
22.76
22.75
21.03
22.13
24.21
23.94
23.85
24.27
12.33
23.94
22.76
74
1.291
D/E ratiox
1.006
1.176
1.314
1.400
1.549
1.617
1.606
1.725
1.747
1.756
0.173
1.725
1.578
47
366.7
Enterprise value¥M
88.88
101.2
100.7
98.26
109.6
131.3
144.6
147.4
159.8
176.9
943.7
10.04%
8.71%
48
1.054
LT debt¥B
0.466
0.447
0.410
0.402
0.428
0.466
0.408
0.404
0.385
0.409
1.141
(0.95%)
(1.05%)
59
Revenue
¥1.541B
3.34%
1.00×
Cost of revenue
¥822.7M
3.20%
0.99×
Operating expenses
¥179.6M
3.81%
1.05×
Goodwill & intangibles
20.55%
Property and equipment
16.40%
Spread over hurdle
24.74%