0.470
Revenue¥B
0.770
0.793
0.817
0.828
0.873
0.891
0.902
0.956
1.004
1.051
0.492
3.78%
3.69%
22
25.71
Revenue growth%
24.70
23.85
25.11
22.83
20.27
18.49
20.89
19.18
21.35
20.70
23.95
20.70
21.12
18
19.81
Gross margin%
18.33
17.00
15.74
18.67
17.76
16.54
14.44
14.30
15.46
17.28
23.76
15.46
16.77
51
12.93
Operating margin%
11.65
10.18
12.03
12.83
10.64
8.54
9.51
8.91
10.85
12.50
25.24
9.51
10.75
42
20.17
Net margin%
7.40
5.91
4.55
6.77
8.96
8.72
7.02
8.09
7.10
5.98
25.11
7.10
7.06
47
10.40
P/E ratio (avg)x
35.01
39.37
42.66
40.16
43.78
43.31
45.83
43.63
48.12
49.00
31.93
45.83
43.47
26
20.84
EV/EBITx
9.413
9.315
9.036
10.37
10.86
10.44
10.41
11.73
11.66
13.19
16.56
11.66
10.42
68
8.28
FCF yield (avg)%
15.29
15.56
16.04
16.10
16.75
15.52
18.08
16.53
18.97
21.34
18.76
18.08
16.31
93
13.24
FCF margin%
6.43
5.05
2.70
4.73
2.50
0.40
0.40
0.40
0.68
0.40
9.42
0.40
1.59
93
1.670
FCF / Net incomex
1.085
1.063
1.139
1.202
1.295
1.352
1.416
1.633
1.530
1.506
1.740
1.506
1.324
91
13.87
ROIC%
17.05
17.15
18.50
18.55
20.55
18.36
16.46
15.52
18.07
20.94
19.94
18.07
18.21
32
21.28
Return on equity%
24.89
22.74
24.26
25.96
26.15
28.78
29.29
27.77
28.92
26.60
13.51
28.78
26.38
50
11.19
Return on assets%
17.84
16.34
18.57
17.24
15.14
12.54
11.85
14.40
14.59
16.22
19.80
14.40
15.68
23
31.98
EPS¥
68.47
70.07
65.01
74.19
71.89
76.18
75.44
72.61
68.22
76.57
33.35
1.27%
0.58%
—
20.12
EPS growth%
25.02
25.46
28.14
26.40
28.38
26.32
24.22
24.08
21.69
21.54
27.97
24.08
25.24
24
58.64
Bookvalue per sh¥
44.97
46.66
39.77
34.74
32.34
28.33
28.34
29.59
32.15
29.14
11.59
(2.06%)
(3.76%)
—
56.58
FCF per share¥
96.29
111.76
110.52
125.68
134.60
128.84
128.05
122.85
115.81
122.04
24.31
(1.94%)
3.94%
—
56.87
Dividend per sh¥
52.28
57.41
55.31
55.99
52.51
52.84
47.80
53.08
59.97
66.65
58.12
4.89%
2.97%
—
2.38
Div yield (avg)%
5.47
4.77
7.38
4.72
3.89
6.54
6.08
4.38
3.81
2.85
28.84
4.38
4.74
9
2.78
Payout ratio%
17.57
18.14
17.40
19.70
21.00
23.37
22.84
20.56
22.43
20.44
30.00
22.43
20.50
89
9.831
Shares (diluted)M
13.06
15.15
16.98
18.21
19.28
21.18
25.09
27.31
31.05
32.65
9.669
11.11%
10.66%
86
8.32
Buyback yield%
15.83
16.34
18.70
16.29
15.93
15.86
14.04
16.34
16.50
17.22
28.89
16.34
16.32
81
1.265
D/E ratiox
0.717
0.649
0.585
0.610
0.600
0.614
0.638
0.656
0.702
0.634
0.367
0.638
0.636
56
622.0
Enterprise value¥M
115.6
122.4
133.4
142.3
156.7
185.2
190.3
195.8
222.6
254.8
551.8
10.21%
7.91%
52
945.0
LT debt¥M
241.2
262.5
297.9
316.2
315.5
338.6
393.1
393.5
441.1
465.3
927.9
8.08%
7.35%
72
Revenue
¥1.051B
3.69%
1.00×
Cost of revenue
¥658.3M
3.77%
1.01×
Operating expenses
¥187.9M
3.47%
0.98×
Goodwill & intangibles
19.03%
Property and equipment
17.29%
Spread over hurdle
11.78%