1.456
Revenue¥B
1.019
1.091
1.165
1.241
1.315
1.376
1.460
1.569
1.643
1.732
1.573
5.67%
6.10%
93
15.21
Revenue growth%
29.95
29.13
30.96
33.76
32.92
35.32
33.54
33.91
33.60
32.49
10.42
33.60
33.23
53
25.39
Gross margin%
16.26
15.97
14.47
15.08
18.01
16.28
15.75
13.65
12.35
10.75
11.70
13.65
15.41
80
13.08
Operating margin%
24.66
25.84
24.76
22.47
21.78
23.68
21.47
22.81
21.13
21.94
9.27
21.94
22.64
27
23.09
Net margin%
0.40
1.76
1.48
0.40
0.40
2.52
4.54
5.79
5.94
4.06
3.62
4.54
2.14
44
25.78
P/E ratio (avg)x
17.69
20.29
21.15
24.07
28.50
33.99
35.93
40.30
40.34
47.65
26.77
40.30
31.24
59
26.28
EV/EBITx
27.20
28.04
30.08
33.15
32.07
33.06
38.02
37.80
39.81
43.25
19.47
38.02
33.11
90
14.42
FCF yield (avg)%
18.82
17.11
14.54
15.55
12.57
12.18
12.59
13.52
16.03
15.29
8.82
13.52
14.92
87
5.25
FCF margin%
16.44
18.22
15.61
17.09
17.13
17.60
19.63
17.82
19.57
19.32
5.94
19.32
17.71
5
0.188
FCF / Net incomex
0.835
0.869
0.834
0.881
0.825
0.776
0.743
0.769
0.800
0.797
0.485
0.776
0.813
64
29.10
ROIC%
0.40
1.09
0.40
3.20
0.40
2.52
3.49
5.49
6.86
8.39
27.44
5.49
2.86
90
4.14
Return on equity%
8.43
7.67
7.52
9.03
11.94
13.55
13.85
13.41
12.89
12.86
6.72
13.41
12.40
32
21.95
Return on assets%
22.05
23.37
20.50
21.40
20.19
18.69
21.49
19.97
20.09
22.17
13.12
20.09
20.95
30
35.56
EPS¥
52.33
55.25
52.38
55.26
62.19
55.61
61.64
56.88
53.26
47.85
36.87
(5.11%)
(1.22%)
—
27.03
EPS growth%
25.21
24.14
22.45
24.07
26.42
29.14
28.55
30.01
29.68
29.97
23.95
29.68
27.48
14
38.27
Bookvalue per sh¥
95.23
107.02
112.69
124.57
138.93
131.12
136.46
132.36
148.70
139.43
77.24
0.07%
3.25%
—
88.55
FCF per share¥
163.83
171.88
183.78
177.77
205.29
202.22
217.48
243.38
233.84
217.26
93.86
1.14%
2.80%
—
70.28
Dividend per sh¥
112.66
107.81
125.25
116.77
115.74
128.29
132.38
146.75
146.29
148.45
66.80
5.11%
3.84%
—
9.80
Div yield (avg)%
15.89
13.77
13.55
14.49
12.24
9.70
9.90
8.90
7.04
8.16
16.80
8.90
11.07
38
2.21
Payout ratio%
26.54
24.08
25.47
25.07
25.33
26.64
28.57
28.53
31.36
31.88
4.20
28.57
26.59
72
5.374
Shares (diluted)M
5.463
5.906
5.876
5.527
5.156
4.566
4.515
4.450
4.441
3.983
5.370
(5.03%)
(2.55%)
70
4.07
Buyback yield%
4.97
7.13
5.98
6.49
3.93
6.09
3.75
4.79
6.43
6.45
17.67
6.09
6.03
78
1.338
D/E ratiox
1.041
1.093
1.009
1.045
1.000
0.986
0.918
0.899
0.943
1.012
1.520
0.943
1.004
19
291.7
Enterprise value¥M
706.5
696.2
656.3
587.3
614.1
594.9
634.2
557.7
496.5
535.8
141.1
(2.69%)
(2.00%)
35
1.263
LT debt¥B
0.401
0.356
0.362
0.376
0.340
0.330
0.291
0.261
0.255
0.251
1.244
(5.95%)
(3.85%)
52
Revenue
¥1.732B
6.10%
1.00×
Cost of revenue
¥912.7M
6.06%
1.00×
Operating expenses
¥321.3M
6.57%
1.04×
Property and equipment
15.53%
Goodwill & intangibles
15.32%
Spread over hurdle
31.82%