0.466
Revenue¥B
1.147
1.137
1.134
1.161
1.155
1.183
1.182
1.206
1.222
1.261
0.504
1.78%
1.03%
77
3.99
Revenue growth%
16.34
17.78
17.50
14.63
15.24
14.91
13.61
14.19
16.67
14.02
25.65
14.19
15.08
94
25.45
Gross margin%
26.87
25.49
24.74
24.09
23.43
22.55
21.12
21.13
18.87
16.82
7.34
21.12
22.99
66
6.74
Operating margin%
8.00
5.10
4.71
2.31
4.79
4.42
7.02
8.01
9.33
9.66
23.82
8.01
6.06
10
7.03
Net margin%
23.14
20.60
20.66
21.58
19.45
17.13
16.47
19.44
19.11
21.58
14.88
19.11
20.02
58
10.64
P/E ratio (avg)x
23.73
21.70
20.71
19.07
18.41
17.26
15.70
15.27
15.59
16.14
37.65
15.70
17.83
90
13.28
EV/EBITx
7.596
7.417
6.324
5.744
5.198
4.796
4.574
4.947
4.268
4.560
26.20
4.574
5.072
57
6.67
FCF yield (avg)%
20.83
22.64
24.77
26.38
24.15
22.31
20.24
17.84
18.48
18.86
4.39
18.86
21.57
25
25.18
FCF margin%
6.94
9.55
6.61
6.13
5.02
7.49
7.00
8.00
6.51
8.62
2.48
7.49
6.97
52
0.543
FCF / Net incomex
0.112
0.125
0.134
0.124
0.118
0.129
0.125
0.117
0.125
0.129
1.372
0.125
0.125
72
18.45
ROIC%
1.26
1.62
1.74
4.13
6.33
7.35
6.03
4.55
3.94
6.86
10.62
6.03
4.34
19
15.75
Return on equity%
20.72
21.76
24.50
21.65
20.41
22.22
24.16
25.50
26.72
27.86
4.11
25.50
23.19
95
17.15
Return on assets%
17.77
20.03
17.52
17.67
16.55
15.36
16.36
15.44
15.47
17.62
8.19
15.47
17.04
68
3.61
EPS¥
11.00
11.38
12.73
12.86
13.82
14.01
13.91
14.06
15.64
17.75
3.85
5.13%
6.13%
—
12.73
EPS growth%
7.34
4.50
3.29
1.93
3.33
4.09
1.77
1.56
1.28
2.72
19.64
1.77
3.00
36
5.94
Bookvalue per sh¥
0.86
0.74
0.69
0.62
0.63
0.57
0.61
0.60
0.56
0.58
5.32
(1.56%)
(4.55%)
—
2.01
FCF per share¥
5.61
5.46
4.81
4.60
4.39
4.57
3.93
3.46
3.21
3.00
4.69
(7.34%)
(7.15%)
—
7.41
Dividend per sh¥
7.93
7.77
8.06
7.77
8.08
8.14
8.89
8.47
9.10
8.83
3.37
1.78%
1.14%
—
12.19
Div yield (avg)%
16.30
19.10
16.53
16.31
17.73
19.96
22.48
20.91
20.07
17.80
9.23
20.07
18.45
69
19.33
Payout ratio%
12.02
12.42
10.51
9.35
10.55
12.45
12.63
14.94
17.59
17.23
3.31
14.94
12.43
83
135.2
Shares (diluted)M
202.1
203.4
214.9
226.7
266.4
321.1
367.0
431.5
525.6
527.4
134.4
14.64%
11.30%
67
9.34
Buyback yield%
16.87
15.67
18.31
15.43
14.80
16.74
15.43
15.38
14.27
14.12
19.06
15.38
15.43
44
1.688
D/E ratiox
1.297
1.291
1.328
1.331
1.354
1.477
1.402
1.220
1.241
1.127
1.536
1.241
1.313
52
0.177
Enterprise value¥B
0.383
0.415
0.402
0.437
0.458
0.405
0.440
0.402
0.346
0.328
1.284
(6.45%)
(0.76%)
41
595.0
LT debt¥M
290.5
305.7
287.1
259.2
285.2
264.0
275.9
295.3
278.1
259.8
830.3
(1.85%)
(1.39%)
37
Revenue
¥1.261B
1.03%
1.00×
Cost of revenue
¥882.7M
1.03%
1.00×
Operating expenses
¥189.6M
0.70%
0.97×
Property and equipment
16.52%
Goodwill & intangibles
15.61%
Spread over hurdle
(1.54%)