1.949
Revenue¥B
1.683
1.720
1.698
1.715
1.717
1.723
1.781
1.844
1.909
1.970
2.040
2.79%
1.75%
7
7.73
Revenue growth%
9.74
10.90
10.19
13.08
10.61
11.82
12.79
15.45
14.34
12.95
5.76
12.95
12.31
51
28.85
Gross margin%
17.14
18.33
18.57
18.06
15.73
13.13
10.74
9.16
8.56
8.86
12.08
9.16
14.43
14
7.60
Operating margin%
12.44
11.37
14.10
14.27
16.51
15.87
18.38
18.32
17.63
17.37
22.39
17.63
16.19
10
2.93
Net margin%
11.50
9.21
10.77
8.61
9.24
8.25
9.31
7.18
4.29
4.01
29.55
7.18
8.91
17
35.64
P/E ratio (avg)x
17.26
17.72
17.42
16.65
16.20
17.03
17.83
20.45
24.17
27.66
12.66
20.45
17.57
59
24.24
EV/EBITx
30.69
33.89
38.92
42.89
45.29
44.76
42.75
49.67
52.39
58.27
26.44
49.67
43.83
33
8.86
FCF yield (avg)%
23.13
22.25
24.13
23.04
25.27
22.66
20.43
22.35
21.10
20.94
15.57
21.10
22.50
36
3.68
FCF margin%
31.27
28.90
28.52
27.62
27.69
27.17
29.41
26.94
24.63
25.06
29.10
26.94
27.65
13
1.240
FCF / Net incomex
0.147
0.139
0.134
0.131
0.143
0.161
0.171
0.171
0.160
0.170
0.768
0.170
0.154
68
23.04
ROIC%
28.12
26.08
26.10
24.56
25.41
25.39
22.90
21.64
19.94
18.34
25.54
21.64
24.98
9
15.02
Return on equity%
6.43
7.81
8.61
6.57
7.04
9.48
9.59
8.24
5.35
3.25
26.29
8.24
7.43
90
27.55
Return on assets%
10.16
10.81
12.49
15.27
14.81
12.75
12.23
13.34
11.68
13.98
9.87
12.75
12.62
90
21.87
EPS¥
22.01
20.77
22.03
20.94
20.29
19.68
22.24
24.20
23.12
24.02
23.54
3.43%
1.64%
—
4.79
EPS growth%
9.37
6.94
9.62
11.50
9.77
7.80
6.61
9.56
11.18
12.76
29.21
9.56
9.59
82
47.18
Bookvalue per sh¥
79.94
85.02
95.29
98.69
107.07
118.41
133.87
139.77
149.11
166.83
59.50
9.28%
7.81%
—
56.03
FCF per share¥
36.24
34.84
35.82
34.16
38.25
40.92
45.98
53.16
58.10
59.06
51.89
9.08%
5.75%
—
29.11
Dividend per sh¥
12.91
12.47
12.73
11.90
11.73
10.75
9.61
9.97
8.81
7.89
14.39
(7.63%)
(4.43%)
—
10.75
Div yield (avg)%
5.99
7.09
5.82
5.13
7.13
6.75
4.34
5.15
3.80
6.52
24.95
5.15
5.91
67
24.64
Payout ratio%
13.26
13.25
16.17
18.35
15.91
15.37
15.15
18.09
19.10
16.16
15.52
16.16
16.03
45
12.34
Shares (diluted)M
9.534
8.153
7.356
7.470
8.056
8.243
7.248
6.897
6.235
6.686
11.87
(3.66%)
(3.47%)
76
25.22
Buyback yield%
14.06
11.94
11.16
10.86
9.57
8.03
5.36
2.40
4.30
2.18
14.11
4.30
8.80
45
1.782
D/E ratiox
1.005
0.936
0.821
0.831
0.759
0.745
0.778
0.771
0.701
0.741
0.933
0.745
0.774
82
0.551
Enterprise value¥B
1.324
1.284
1.240
1.396
1.463
1.473
1.404
1.595
1.658
1.591
1.904
1.70%
1.62%
40
1.600
LT debt¥B
1.108
1.197
1.409
1.529
1.718
1.748
1.765
1.850
2.143
2.422
0.087
7.10%
8.55%
12
Revenue
¥1.970B
1.75%
1.00×
Cost of revenue
¥1.093B
1.87%
1.01×
Operating expenses
¥438.0M
2.09%
1.03×
Goodwill & intangibles
16.67%
Property and equipment
13.98%
Spread over hurdle
92.14%