0.646
Revenue¥B
0.561
0.606
0.664
0.714
0.754
0.828
0.882
0.952
1.045
1.110
0.659
8.03%
8.05%
55
25.89
Revenue growth%
15.31
17.35
17.55
15.83
15.05
16.92
19.35
16.66
15.25
14.64
14.63
16.66
16.24
92
25.30
Gross margin%
26.61
27.34
28.62
26.25
26.76
26.12
25.76
25.79
24.69
26.36
29.23
25.79
26.31
55
10.80
Operating margin%
5.06
5.82
6.18
6.92
5.19
5.90
7.88
5.44
6.05
4.40
7.23
5.90
5.86
84
23.42
Net margin%
25.90
28.06
27.92
25.37
23.24
25.18
27.85
27.81
29.27
31.86
23.68
27.85
27.83
42
19.12
P/E ratio (avg)x
29.61
28.54
31.40
31.38
31.35
30.60
34.20
38.70
34.88
35.02
26.63
34.88
31.39
11
7.562
EV/EBITx
17.06
16.39
17.93
16.71
16.32
15.17
16.65
17.19
15.69
17.59
15.66
16.65
16.68
57
11.47
FCF yield (avg)%
3.82
1.03
2.35
3.73
2.18
1.42
3.95
5.60
7.50
6.32
24.74
5.60
3.78
15
20.59
FCF margin%
27.57
29.41
30.37
31.78
33.84
31.20
34.13
32.57
34.30
32.61
18.12
32.61
32.18
14
1.345
FCF / Net incomex
0.203
0.213
0.239
0.288
0.322
0.378
0.454
0.463
0.559
0.663
1.754
0.463
0.350
10
12.38
ROIC%
14.67
13.24
15.85
16.38
15.70
17.84
19.05
18.90
19.97
17.29
19.75
18.90
16.84
25
23.46
Return on equity%
17.54
15.12
12.46
12.90
12.78
10.24
10.62
8.38
7.90
6.68
15.77
8.38
11.54
71
25.51
Return on assets%
23.88
23.57
23.83
24.10
25.96
24.66
26.53
23.97
26.40
25.68
7.96
25.68
24.38
74
1.06
EPS¥
1.77
1.83
2.18
2.61
2.78
2.89
3.05
3.12
3.18
3.16
1.08
2.64%
5.99%
—
12.16
EPS growth%
22.70
23.96
26.68
29.30
29.28
28.82
25.99
23.99
24.63
26.62
12.38
25.99
26.31
11
2.15
Bookvalue per sh¥
2.65
2.53
2.85
2.96
3.08
3.00
3.30
3.48
3.32
3.46
0.90
2.36%
3.07%
—
1.28
FCF per share¥
2.91
2.70
3.05
2.95
3.06
2.91
2.69
2.52
2.66
2.80
2.52
(1.76%)
(1.15%)
—
1.66
Dividend per sh¥
1.69
1.88
1.92
2.17
2.16
2.18
2.26
2.22
2.46
2.79
0.52
5.25%
5.37%
—
11.18
Div yield (avg)%
19.28
16.49
15.58
14.44
15.95
17.54
16.92
18.23
15.36
16.48
20.17
16.92
16.48
13
4.29
Payout ratio%
14.69
17.07
18.92
21.44
23.27
25.70
28.27
26.72
27.77
30.33
24.97
27.77
24.49
8
144.0
Shares (diluted)M
146.4
136.3
137.4
152.6
148.1
166.8
170.0
191.8
188.6
190.4
145.1
5.15%
2.37%
25
11.11
Buyback yield%
2.59
3.49
0.61
0.84
3.07
2.91
1.70
2.84
1.25
2.59
29.90
2.59
2.59
65
0.799
D/E ratiox
1.186
1.290
1.261
1.188
1.292
1.321
1.414
1.407
1.520
1.659
1.402
1.414
1.306
48
110.4
Enterprise value¥M
146.9
160.5
185.4
184.9
204.6
193.6
190.6
179.7
180.5
187.3
952.9
(1.75%)
3.29%
35
1,094
LT debt¥M
163.1
156.2
170.2
150.1
164.0
157.9
175.4
182.3
184.7
168.5
172.0
0.55%
1.19%
22
Revenue
¥1.110B
8.05%
1.00×
Cost of revenue
¥560.7M
8.66%
1.06×
Operating expenses
¥186.9M
7.16%
0.92×
Property and equipment
18.60%
Goodwill & intangibles
15.93%
Spread over hurdle
85.02%