2.797
Revenue¥B
1.025
1.136
1.230
1.333
1.475
1.604
1.765
1.941
2.065
2.254
3.098
8.84%
8.97%
89
23.28
Revenue growth%
26.56
26.34
27.58
26.07
27.39
25.92
25.77
26.17
26.32
23.92
16.56
25.92
26.24
51
12.45
Gross margin%
15.21
13.95
14.26
15.69
17.16
16.31
17.53
19.19
21.92
19.45
19.56
19.19
16.74
56
24.27
Operating margin%
15.13
17.56
18.31
17.88
15.02
14.80
13.97
16.48
15.98
14.67
3.29
14.80
15.56
76
20.36
Net margin%
19.74
22.18
20.97
18.94
18.63
17.11
16.29
15.66
14.53
13.68
3.06
15.66
17.87
42
6.060
P/E ratio (avg)x
14.38
13.44
14.52
12.80
13.99
14.76
15.53
14.10
14.02
12.60
16.97
14.10
14.06
12
35.75
EV/EBITx
46.44
51.60
60.31
70.22
73.71
84.61
102.5
103.3
101.5
113.6
8.334
102.5
79.16
92
26.68
FCF yield (avg)%
26.93
29.38
27.30
24.46
26.24
23.28
21.19
22.32
20.03
20.92
12.67
21.19
23.87
26
19.42
FCF margin%
15.36
15.66
16.69
16.70
17.68
15.71
17.86
17.06
17.73
16.22
6.24
17.06
16.70
18
0.358
FCF / Net incomex
1.310
1.479
1.519
1.545
1.614
1.748
1.880
1.878
1.748
1.648
1.360
1.748
1.631
19
17.68
ROIC%
14.33
16.78
18.81
17.78
20.15
22.82
23.98
26.90
25.47
25.71
5.31
25.47
21.48
25
2.36
Return on equity%
21.17
21.77
24.57
25.94
24.83
21.97
20.74
18.73
16.70
17.84
14.00
18.73
21.47
64
9.36
Return on assets%
15.39
15.93
14.05
13.64
14.49
14.93
17.59
17.07
17.38
15.36
19.39
17.07
15.38
40
2.51
EPS¥
1.36
1.47
1.40
1.62
1.64
1.73
1.68
1.94
1.88
2.08
2.68
4.78%
5.21%
—
8.49
EPS growth%
17.24
17.48
15.25
17.35
14.42
12.45
15.20
13.82
16.70
16.30
19.33
15.20
15.77
37
2.40
Bookvalue per sh¥
1.72
1.66
1.64
1.59
1.49
1.37
1.24
1.32
1.29
1.43
1.66
(0.80%)
(1.16%)
—
2.54
FCF per share¥
0.50
0.55
0.55
0.65
0.72
0.79
0.94
1.05
1.11
1.14
1.56
9.53%
9.24%
—
1.45
Dividend per sh¥
1.32
1.35
1.43
1.57
1.60
1.58
1.45
1.39
1.40
1.52
2.92
(1.08%)
2.20%
—
17.71
Div yield (avg)%
5.36
7.23
5.17
6.97
4.86
2.13
1.10
1.01
2.53
4.62
13.44
2.13
4.74
47
5.41
Payout ratio%
25.41
25.77
28.74
29.65
28.58
30.61
29.58
31.52
31.63
30.75
9.98
30.75
29.62
85
830.2
Shares (diluted)M
754.1
653.7
636.6
585.6
551.5
484.6
519.3
456.5
419.0
356.3
838.4
(8.37%)
(6.96%)
31
20.69
Buyback yield%
18.04
16.98
15.96
15.11
17.26
18.94
21.35
20.15
19.71
18.67
25.84
19.71
18.35
61
1.100
D/E ratiox
1.473
1.410
1.559
1.536
1.476
1.470
1.430
1.346
1.459
1.363
1.392
1.430
1.465
93
2.713
Enterprise value¥B
5.051
5.323
5.283
5.530
5.743
6.399
7.471
8.324
9.256
10.49
2.815
12.80%
9.12%
49
1.842
LT debt¥B
2.576
2.313
2.343
2.577
2.391
2.178
2.409
2.581
2.400
2.632
0.237
1.93%
(0.81%)
77
Revenue
¥2.254B
8.97%
1.00×
Cost of revenue
¥1.556B
9.00%
1.00×
Operating expenses
¥508.3M
9.17%
1.02×
Goodwill & intangibles
16.95%
Property and equipment
16.67%
Spread over hurdle
(5.37%)