1.282
Revenue¥B
1.464
1.483
1.521
1.551
1.563
1.595
1.635
1.677
1.688
1.738
1.413
2.14%
2.09%
81
25.11
Revenue growth%
22.86
19.91
20.19
18.57
18.00
16.67
16.14
18.62
20.15
20.09
29.65
18.62
19.27
51
12.03
Gross margin%
26.82
26.08
26.75
28.72
27.64
25.50
27.09
28.02
28.53
28.91
2.37
28.02
27.36
92
25.15
Operating margin%
15.87
15.96
15.78
14.52
16.44
13.45
16.11
17.69
15.96
18.56
4.96
16.11
15.96
55
28.34
Net margin%
11.04
8.82
10.99
13.58
14.43
15.80
14.18
13.79
16.39
14.71
3.74
14.71
13.98
23
14.85
P/E ratio (avg)x
16.55
17.40
16.87
18.42
16.82
15.23
14.91
16.37
17.87
17.25
13.56
16.37
16.84
31
37.03
EV/EBITx
12.22
11.12
11.03
9.657
8.790
8.441
7.704
6.518
5.666
5.714
37.86
6.518
8.616
31
21.76
FCF yield (avg)%
25.47
24.73
25.86
26.83
28.40
30.52
33.08
34.62
34.91
34.93
25.50
34.62
29.46
23
29.93
FCF margin%
19.94
20.54
19.50
20.45
20.63
22.78
25.34
22.79
22.51
20.32
8.31
22.78
20.59
84
1.567
FCF / Net incomex
1.919
1.836
2.033
2.135
2.155
2.131
2.074
2.062
2.311
2.200
1.791
2.131
2.103
10
25.18
ROIC%
26.57
25.23
26.16
24.75
27.74
26.06
28.39
28.07
28.09
29.19
11.94
28.09
27.16
42
15.94
Return on equity%
9.52
10.76
10.87
13.81
13.56
11.69
14.05
15.21
17.39
16.96
4.79
15.21
13.68
69
4.82
Return on assets%
28.49
28.35
28.84
26.95
24.28
22.55
20.36
17.55
16.98
17.86
4.14
17.86
23.41
9
5.78
EPS¥
2.25
2.35
2.57
2.40
2.19
2.42
2.61
2.70
2.53
2.48
6.21
2.46%
1.58%
—
15.75
EPS growth%
13.96
15.02
16.16
15.85
15.95
17.66
15.57
15.66
17.36
14.52
7.60
15.66
15.75
69
4.33
Bookvalue per sh¥
4.68
4.82
4.62
4.61
5.12
5.32
5.56
5.48
4.82
4.75
2.58
(1.50%)
0.02%
—
1.65
FCF per share¥
5.05
5.29
5.42
5.46
4.74
4.21
4.01
4.09
4.28
3.87
4.85
(3.96%)
(2.52%)
—
2.16
Dividend per sh¥
3.47
3.38
3.88
3.69
4.29
4.86
5.54
5.91
6.15
6.46
1.19
8.51%
8.17%
—
8.51
Div yield (avg)%
17.37
15.17
15.58
17.84
16.32
18.07
19.68
22.47
24.29
27.10
21.63
22.47
17.95
22
13.67
Payout ratio%
19.72
20.49
20.47
19.43
20.07
18.29
16.84
16.18
19.07
18.45
24.10
18.29
19.25
11
106.9
Shares (diluted)M
106.5
102.0
101.0
110.2
117.7
119.5
111.2
100.2
99.61
106.2
103.7
(2.03%)
(0.02%)
57
12.01
Buyback yield%
5.94
4.51
6.79
7.52
7.10
8.27
9.12
8.65
10.97
13.19
9.73
9.12
7.90
57
0.827
D/E ratiox
1.262
1.199
1.416
1.669
1.691
1.665
1.717
1.632
1.787
1.733
0.431
1.717
1.667
49
250.7
Enterprise value¥M
250.9
239.0
253.8
283.0
309.5
335.9
323.9
369.5
417.1
476.3
86.26
9.01%
7.25%
26
1.032
LT debt¥B
0.742
0.884
0.933
1.001
1.063
1.116
1.228
1.471
1.676
1.716
0.366
10.04%
9.40%
47
Revenue
¥1.738B
2.09%
1.00×
Cost of revenue
¥1.217B
2.09%
1.00×
Operating expenses
¥293.9M
2.33%
1.02×
Goodwill & intangibles
18.69%
Property and equipment
14.97%
Spread over hurdle
15.53%