51.54
Revenue¥B
31.91
34.06
36.58
38.71
41.11
43.29
44.69
48.03
49.79
51.75
52.84
4.71%
5.52%
12
12.74
Revenue growth%
32.25
34.98
36.79
35.04
33.10
32.61
31.71
34.09
33.52
33.66
16.59
33.52
33.59
88
14.07
Gross margin%
4.53
4.20
5.98
5.00
5.01
3.30
2.01
0.40
3.02
3.38
14.26
3.02
3.79
91
23.51
Operating margin%
28.82
26.42
23.80
24.63
21.78
19.42
17.98
19.98
18.11
20.20
20.82
19.42
20.99
74
8.14
Net margin%
10.03
7.64
9.92
10.29
13.14
14.84
17.58
18.13
16.78
19.70
15.32
17.58
13.99
42
8.141
P/E ratio (avg)x
33.28
35.75
35.18
36.80
39.18
40.32
42.49
50.42
54.14
55.70
9.950
50.42
39.75
15
12.02
EV/EBITx
13.11
13.19
14.37
13.89
15.51
17.28
19.75
22.28
22.06
21.55
24.96
21.55
16.40
86
2.75
FCF yield (avg)%
17.54
19.87
22.39
24.82
26.70
26.88
24.22
22.07
21.37
23.44
20.44
23.44
22.92
44
22.66
FCF margin%
5.93
5.76
5.46
7.74
6.91
9.70
11.75
10.12
7.30
5.46
23.76
9.70
7.10
82
1.257
FCF / Net incomex
0.427
0.439
0.444
0.488
0.476
0.506
0.541
0.499
0.482
0.481
1.524
0.499
0.482
69
24.00
ROIC%
6.52
4.42
5.92
6.74
8.53
7.77
7.11
5.60
7.20
5.96
29.09
7.11
6.63
49
12.70
Return on equity%
9.33
11.95
8.96
8.47
11.08
13.47
14.87
15.02
16.50
14.01
3.54
14.87
12.71
55
29.10
Return on assets%
30.52
29.51
26.94
24.29
25.02
26.61
29.15
29.25
28.86
31.62
24.51
29.15
29.01
24
86.58
EPS¥
51.39
48.41
49.84
47.64
52.07
50.17
51.06
51.76
53.43
54.26
93.88
0.83%
(0.08%)
—
26.47
EPS growth%
12.17
10.05
10.70
10.74
10.87
12.08
13.62
16.09
16.52
17.42
13.26
16.09
12.13
37
94.88
Bookvalue per sh¥
206.02
205.30
226.80
209.99
190.87
210.35
220.99
229.22
247.67
272.61
62.02
7.39%
1.99%
—
166.29
FCF per share¥
89.58
103.62
119.46
121.79
120.72
126.34
145.54
138.81
141.61
165.79
78.19
6.55%
7.27%
—
56.48
Dividend per sh¥
150.46
144.29
161.41
166.70
181.82
194.82
204.57
231.34
216.65
239.57
95.62
5.67%
4.30%
—
7.46
Div yield (avg)%
13.80
11.07
12.69
11.50
13.06
10.77
13.35
14.13
15.65
18.36
12.75
14.13
13.21
61
2.30
Payout ratio%
32.61
33.17
35.62
34.21
36.92
38.42
38.38
40.73
39.54
38.17
20.22
38.42
37.55
49
194.7
Shares (diluted)M
149.5
137.9
120.1
103.8
95.62
89.13
92.26
87.23
81.64
77.09
191.4
(4.22%)
(7.24%)
29
21.14
Buyback yield%
11.17
12.78
13.65
12.59
10.43
13.33
13.20
14.65
15.61
14.60
4.72
14.60
13.26
47
0.265
D/E ratiox
1.532
1.679
1.705
1.753
2.097
2.362
2.468
2.798
2.862
3.370
0.288
2.798
2.230
35
65.28
Enterprise value¥B
47.88
47.13
52.36
54.67
54.32
52.28
56.12
64.16
61.30
66.00
42.06
3.97%
2.97%
93
7.826
LT debt¥B
29.49
32.82
36.92
35.32
33.01
36.84
36.80
38.70
39.42
43.24
7.405
5.54%
4.39%
51
Revenue
¥51.75B
5.52%
1.00×
Cost of revenue
¥33.86B
5.71%
1.02×
Operating expenses
¥6.587B
5.91%
1.04×
Property and equipment
17.09%
Spread over hurdle
20.99%