0.320
Revenue¥B
1.217
1.255
1.285
1.339
1.381
1.427
1.489
1.566
1.585
1.660
0.355
3.76%
3.37%
40
18.50
Revenue growth%
12.10
10.55
10.47
9.48
7.60
8.67
11.25
13.49
15.77
15.13
20.41
13.49
10.90
58
20.81
Gross margin%
5.71
7.74
5.71
4.67
1.70
2.46
4.13
5.48
7.97
9.08
6.74
5.48
5.59
36
4.83
Operating margin%
6.01
3.45
6.15
5.35
6.55
5.91
8.19
7.59
8.59
10.48
20.37
8.19
6.35
30
17.85
Net margin%
25.23
27.95
28.19
28.65
30.00
27.06
29.21
30.10
28.29
28.70
24.86
28.70
28.47
65
23.06
P/E ratio (avg)x
36.44
33.26
33.17
31.98
34.16
33.92
36.56
39.16
40.68
42.50
19.87
39.16
35.30
26
18.59
EV/EBITx
15.29
15.29
16.87
19.31
20.61
21.48
21.24
24.66
27.49
30.35
22.99
24.66
20.92
68
7.89
FCF yield (avg)%
26.72
24.13
22.98
22.21
19.71
18.33
18.05
15.64
17.15
17.87
13.14
17.87
19.02
56
16.74
FCF margin%
38.48
39.97
40.60
38.86
40.99
39.93
37.09
34.79
37.31
37.67
22.09
37.31
38.67
66
0.884
FCF / Net incomex
2.537
2.942
2.793
3.186
3.532
3.605
3.942
4.637
5.129
5.039
1.379
4.637
3.568
69
23.39
ROIC%
9.67
9.05
11.81
14.34
13.80
12.42
14.34
11.53
14.36
14.38
12.15
14.34
13.11
65
8.80
Return on equity%
12.89
15.13
15.22
13.41
15.98
18.75
18.17
16.08
13.64
14.28
15.98
16.08
15.18
24
4.35
Return on assets%
0.40
0.40
0.40
0.40
2.26
0.40
0.40
0.78
2.11
2.14
20.67
0.78
0.40
23
87.32
EPS¥
95.82
91.74
89.27
96.74
114.11
116.83
127.33
129.87
154.71
170.76
90.77
8.40%
6.65%
—
25.31
EPS growth%
16.48
14.93
17.35
19.68
21.71
24.41
25.40
24.49
25.47
28.30
21.13
25.40
23.06
21
45.69
Bookvalue per sh¥
119.20
128.57
135.95
115.02
108.02
103.17
106.09
90.42
78.24
77.34
51.44
(6.47%)
(4.33%)
—
185.90
FCF per share¥
254.06
282.93
268.32
288.44
309.79
333.87
363.65
388.24
395.63
376.03
123.86
3.95%
5.43%
—
120.79
Dividend per sh¥
106.58
110.71
111.55
115.82
126.09
140.46
162.24
171.04
187.61
195.97
42.07
9.22%
6.18%
—
7.88
Div yield (avg)%
3.40
2.52
3.29
5.41
7.09
7.76
7.49
7.76
6.17
6.10
14.30
7.49
6.14
34
10.56
Payout ratio%
23.05
22.78
24.91
25.58
23.99
24.44
25.85
26.60
29.08
28.25
13.67
26.60
25.24
63
7.044
Shares (diluted)M
5.544
4.725
5.092
5.119
5.285
5.061
5.178
5.566
5.341
5.637
6.982
1.30%
0.49%
25
29.84
Buyback yield%
18.20
15.69
18.32
20.88
18.12
16.69
16.27
18.89
19.14
18.40
6.05
18.40
18.26
78
1.623
D/E ratiox
0.598
0.628
0.624
0.699
0.657
0.641
0.599
0.617
0.663
0.713
1.023
0.641
0.635
80
855.4
Enterprise value¥M
225.9
228.2
199.3
182.2
200.0
199.4
179.7
196.4
190.8
180.7
941.6
(2.01%)
(1.77%)
41
0.167
LT debt¥B
0.940
0.822
0.748
0.757
0.658
0.638
0.642
0.564
0.552
0.570
1.342
(2.83%)
(4.45%)
40
Revenue
¥1.660B
3.37%
1.00×
Cost of revenue
¥1.125B
3.31%
0.99×
Operating expenses
¥331.9M
3.37%
1.00×
Property and equipment
21.01%
Goodwill & intangibles
15.80%
Spread over hurdle
(0.61%)