0.518
Revenue¥B
1.518
1.640
1.803
1.960
2.068
2.205
2.381
2.593
2.751
2.937
0.535
7.27%
7.60%
86
12.53
Revenue growth%
8.67
7.43
8.46
7.45
6.45
4.12
6.99
8.50
11.10
8.10
26.34
8.10
7.77
94
10.52
Gross margin%
16.76
14.85
16.68
15.74
13.72
13.49
12.81
14.34
16.93
17.02
29.64
14.34
15.30
48
18.22
Operating margin%
22.53
24.89
25.97
24.71
22.65
23.20
22.15
24.44
23.00
25.08
22.28
23.20
23.82
71
29.22
Net margin%
12.07
11.35
10.82
10.26
11.20
13.28
15.17
15.03
14.42
16.23
5.45
15.03
12.67
54
14.42
P/E ratio (avg)x
29.85
26.44
27.26
29.32
28.40
30.43
26.99
24.95
25.52
27.21
31.57
26.99
27.24
21
17.48
EV/EBITx
11.41
11.82
12.66
14.64
16.83
16.06
17.10
17.37
16.14
15.17
32.75
16.14
15.61
87
17.67
FCF yield (avg)%
33.63
35.80
38.51
37.32
39.54
37.27
38.04
35.11
36.32
38.97
26.42
37.27
37.29
33
24.33
FCF margin%
11.16
8.58
7.08
9.03
8.96
6.71
7.55
5.79
7.51
10.03
15.07
7.51
8.06
86
0.294
FCF / Net incomex
0.914
0.851
0.940
0.880
0.825
0.873
0.824
0.870
0.880
0.785
1.615
0.870
0.871
12
5.64
ROIC%
17.33
19.42
20.02
17.86
17.37
17.13
14.32
12.69
11.73
10.09
12.44
12.69
17.23
79
8.46
Return on equity%
21.71
22.32
19.96
20.07
17.49
19.32
20.76
20.43
19.70
21.38
7.14
20.43
20.25
19
13.48
Return on assets%
19.48
18.59
18.53
17.34
17.13
19.53
20.62
21.61
23.22
21.83
15.71
21.61
19.51
56
1.92
EPS¥
0.70
0.61
0.59
0.54
0.47
0.52
0.56
0.56
0.62
0.60
1.98
5.15%
(0.68%)
—
6.08
EPS growth%
14.04
15.62
17.83
15.24
15.84
14.85
14.84
13.70
15.01
14.81
28.33
14.84
14.93
80
1.48
Bookvalue per sh¥
1.50
1.50
1.64
1.44
1.37
1.49
1.46
1.55
1.42
1.51
0.39
2.03%
0.08%
—
2.30
FCF per share¥
0.93
0.93
0.94
1.01
0.95
0.94
0.90
0.94
0.99
0.93
0.34
(0.45%)
(1.33%)
—
1.75
Dividend per sh¥
2.59
2.63
2.90
3.39
3.70
4.40
4.42
5.30
5.75
6.82
1.87
12.98%
10.44%
—
18.43
Div yield (avg)%
22.66
22.02
21.73
24.57
26.68
29.11
29.54
29.25
27.89
29.56
25.94
29.25
27.28
58
10.04
Payout ratio%
22.65
25.58
26.56
25.20
27.12
25.89
24.84
22.19
20.33
23.24
21.81
23.24
25.02
88
408.8
Shares (diluted)M
562.3
632.1
593.3
601.5
556.6
646.4
745.5
762.3
726.3
705.4
400.4
4.86%
2.50%
9
26.04
Buyback yield%
27.29
25.16
28.12
29.47
30.25
32.16
31.62
32.40
33.71
31.07
7.40
32.16
30.66
51
1.690
D/E ratiox
1.232
1.239
1.236
1.284
1.319
1.175
1.043
1.150
1.229
1.324
1.628
1.175
1.234
79
1.443
Enterprise value¥B
0.866
1.021
1.199
1.445
1.485
1.617
1.902
2.076
2.462
2.536
2.112
11.29%
11.53%
33
1,433
LT debt¥M
468.4
462.6
531.3
617.9
678.4
689.0
656.8
642.3
692.9
719.2
304.4
1.18%
4.11%
57
Revenue
¥2.937B
7.60%
1.00×
Cost of revenue
¥2.056B
7.60%
1.00×
Operating expenses
¥600.0M
7.29%
0.97×
Property and equipment
20.80%
Goodwill & intangibles
19.58%
Spread over hurdle
(5.85%)