2.856
Revenue¥B
1.635
1.812
1.941
2.155
2.385
2.544
2.745
3.031
3.285
3.536
2.945
8.19%
8.67%
81
19.56
Revenue growth%
8.64
10.28
11.16
10.43
9.33
9.54
10.55
10.24
8.10
6.80
11.36
9.54
9.89
17
7.10
Gross margin%
7.71
9.30
6.68
9.54
10.45
10.78
8.54
8.87
7.90
7.13
7.13
8.54
8.71
82
2.33
Operating margin%
16.07
13.74
12.93
12.08
15.03
16.06
14.59
16.00
18.65
16.56
16.69
16.06
15.52
83
14.99
Net margin%
8.41
5.99
3.26
2.09
1.63
0.40
0.40
0.68
0.40
0.40
25.96
0.40
1.16
94
7.407
P/E ratio (avg)x
22.40
21.80
22.20
21.44
19.02
20.75
21.19
20.40
19.53
18.94
36.27
20.40
20.97
26
9.115
EV/EBITx
46.18
54.02
56.51
57.78
67.77
79.20
89.63
88.42
97.91
98.82
22.20
89.63
73.49
51
28.05
FCF yield (avg)%
11.96
9.83
7.32
9.03
6.78
4.60
6.59
8.19
6.98
9.11
20.24
6.98
7.76
49
13.71
FCF margin%
0.40
0.40
2.04
2.85
5.45
6.51
7.03
4.97
5.70
5.50
29.59
5.70
5.21
32
0.880
FCF / Net incomex
1.744
1.884
2.038
2.090
2.102
1.906
1.943
1.757
1.751
1.899
0.551
1.899
1.902
55
13.02
ROIC%
21.43
22.82
21.95
19.31
18.57
20.32
20.06
17.82
20.65
19.89
9.10
20.06
20.19
28
17.76
Return on equity%
26.73
28.11
25.15
26.33
27.11
25.06
24.51
23.34
23.42
25.73
3.82
24.51
25.44
93
5.57
Return on assets%
23.17
23.91
24.39
24.59
21.68
21.62
22.02
21.98
19.55
19.57
2.47
21.62
22.00
40
14.50
EPS¥
11.59
11.25
10.81
11.19
11.32
12.21
12.28
14.40
15.28
15.14
15.59
5.97%
3.24%
—
14.83
EPS growth%
9.71
8.16
9.02
6.56
8.20
5.70
4.05
3.57
1.25
0.40
13.59
3.57
6.13
25
17.65
Bookvalue per sh¥
28.94
32.03
36.76
39.64
41.78
39.80
40.65
38.46
38.12
35.76
17.62
(3.06%)
2.63%
—
8.94
FCF per share¥
28.11
33.18
32.79
38.31
41.89
42.09
42.07
47.62
49.99
55.87
22.51
5.93%
7.91%
—
7.39
Dividend per sh¥
14.17
15.36
15.45
14.62
13.45
13.79
15.19
13.19
11.46
11.85
16.62
(2.49%)
(2.99%)
—
5.62
Div yield (avg)%
20.57
23.26
24.09
25.23
22.98
21.90
23.31
22.25
20.54
22.13
9.55
22.13
22.62
24
25.35
Payout ratio%
20.08
17.79
16.30
14.74
13.40
16.38
14.37
12.02
12.29
14.56
27.56
14.37
14.65
57
77.94
Shares (diluted)M
95.45
101.9
110.4
122.1
116.9
115.8
114.2
114.6
119.0
131.3
79.30
2.35%
2.42%
6
26.16
Buyback yield%
30.22
27.95
28.49
29.90
28.84
25.88
27.99
27.23
26.45
25.45
21.84
26.45
27.97
89
1.689
D/E ratiox
1.741
1.861
2.105
2.097
1.941
2.036
2.282
2.105
1.946
2.032
1.733
2.036
2.034
48
4.137
Enterprise value¥B
3.892
4.458
4.941
5.766
6.013
6.212
7.286
8.661
8.484
8.283
3.338
6.62%
7.45%
77
2.375
LT debt¥B
3.519
3.969
4.121
3.992
4.264
3.949
3.695
3.893
4.345
4.929
1.030
2.94%
4.50%
75
Revenue
¥3.536B
8.67%
1.00×
Cost of revenue
¥1.753B
8.83%
1.01×
Operating expenses
¥797.6M
8.75%
1.01×
Property and equipment
19.40%
Goodwill & intangibles
19.26%
Spread over hurdle
(0.27%)