1.054
Revenue¥B
0.793
0.861
0.929
1.004
1.057
1.133
1.213
1.296
1.407
1.514
1.140
7.45%
7.47%
25
22.20
Revenue growth%
6.72
8.11
7.82
8.17
6.49
6.51
6.96
7.43
6.46
6.29
4.77
6.51
6.84
93
20.23
Gross margin%
13.18
10.33
10.57
11.98
10.02
8.79
9.92
11.74
9.09
6.34
10.70
9.09
10.17
8
4.44
Operating margin%
5.36
4.61
3.41
1.61
2.88
2.89
0.91
3.30
5.16
2.83
8.67
2.89
3.10
82
18.62
Net margin%
22.57
20.12
20.07
21.79
24.56
24.50
24.07
21.96
19.14
18.99
9.36
21.96
21.87
60
22.74
P/E ratio (avg)x
36.46
40.63
43.57
48.07
55.65
52.04
53.68
49.74
49.77
52.73
31.78
52.04
49.75
45
26.06
EV/EBITx
37.46
39.33
43.57
48.80
53.33
54.80
62.94
71.71
80.18
80.05
36.29
71.71
54.07
28
28.71
FCF yield (avg)%
3.33
3.71
6.30
8.52
7.99
5.88
8.28
11.00
11.30
14.08
4.32
11.00
8.14
70
29.71
FCF margin%
17.02
17.97
15.61
13.47
13.69
12.20
13.47
13.11
11.70
12.29
8.52
12.29
13.47
89
1.764
FCF / Net incomex
0.488
0.483
0.497
0.472
0.444
0.454
0.425
0.448
0.463
0.466
0.859
0.454
0.465
72
13.23
ROIC%
30.84
30.44
28.81
30.23
31.33
30.06
27.60
29.90
30.08
28.56
7.46
29.90
30.07
94
4.95
Return on equity%
12.11
12.31
14.65
15.32
13.08
12.38
15.12
15.72
13.47
13.85
16.13
13.85
13.66
72
10.66
Return on assets%
32.73
33.74
33.39
34.80
34.22
36.04
34.61
33.98
31.07
33.23
24.94
33.98
33.86
9
14.81
EPS¥
15.18
17.93
18.12
18.64
21.97
25.41
27.41
32.31
38.81
42.88
15.73
14.32%
11.37%
—
8.67
EPS growth%
31.91
33.89
35.91
35.01
35.79
33.14
30.21
28.21
29.02
29.46
13.28
29.46
32.52
13
13.60
Bookvalue per sh¥
20.11
21.11
23.80
25.66
29.60
27.86
26.85
29.06
28.67
30.71
2.39
0.74%
5.00%
—
2.94
FCF per share¥
10.75
10.96
11.76
11.77
12.72
12.64
12.44
14.83
17.32
18.78
15.09
8.10%
7.24%
—
3.66
Dividend per sh¥
14.50
13.43
14.03
15.40
14.60
13.65
14.37
13.18
13.28
13.65
12.81
(1.34%)
(0.11%)
—
16.82
Div yield (avg)%
5.81
2.95
5.00
4.29
4.86
6.21
4.22
5.92
8.79
11.76
14.15
6.21
5.40
42
6.31
Payout ratio%
12.49
13.42
14.78
13.82
15.54
15.78
14.60
16.18
16.99
18.90
11.03
16.18
15.16
12
70.84
Shares (diluted)M
84.87
90.71
88.23
92.04
103.1
103.5
110.8
116.8
127.1
129.8
70.50
4.71%
4.48%
27
7.56
Buyback yield%
4.55
3.01
4.59
3.79
5.04
5.22
8.07
5.21
5.03
4.21
14.92
5.21
4.81
77
1.542
D/E ratiox
2.381
2.820
2.995
3.257
3.342
3.308
3.811
3.801
4.355
5.028
1.322
3.811
3.325
18
479.2
Enterprise value¥M
592.4
524.2
517.7
559.2
590.3
574.1
584.6
556.4
517.8
537.2
147.8
(1.87%)
(1.07%)
65
0.455
LT debt¥B
1.170
1.257
1.231
1.111
1.178
1.146
1.090
0.994
1.020
0.953
1.430
(4.16%)
(1.43%)
71
Revenue
¥1.514B
7.47%
1.00×
Cost of revenue
¥911.1M
7.70%
1.02×
Operating expenses
¥290.7M
6.94%
0.95×
Goodwill & intangibles
18.21%
Property and equipment
16.20%
Spread over hurdle
19.22%