0.529
Revenue¥B
0.981
1.024
1.049
1.105
1.160
1.227
1.266
1.310
1.365
1.446
0.556
4.51%
4.45%
75
20.55
Revenue growth%
26.32
25.06
26.17
25.39
24.52
25.05
27.46
25.40
27.63
29.94
27.83
27.46
25.79
36
18.65
Gross margin%
9.44
7.54
10.29
9.65
11.58
14.01
11.13
12.11
14.66
14.84
18.98
14.01
11.36
35
14.69
Operating margin%
11.33
13.69
13.45
16.17
18.39
20.79
20.79
19.18
17.68
14.94
20.54
19.18
16.92
46
27.50
Net margin%
11.41
12.94
12.50
10.48
10.83
9.92
9.10
7.81
9.91
8.77
20.39
9.10
10.20
63
27.66
P/E ratio (avg)x
22.50
20.65
20.46
21.36
20.87
21.17
23.06
24.35
25.74
22.33
13.14
23.06
21.84
55
23.26
EV/EBITx
31.87
31.46
28.36
27.39
29.27
27.84
28.65
26.36
23.27
21.91
32.54
26.36
28.10
21
21.25
FCF yield (avg)%
33.92
34.77
35.00
35.69
35.02
35.15
35.25
37.82
40.64
39.13
22.54
37.82
35.20
18
16.41
FCF margin%
19.24
18.17
16.01
14.46
13.72
15.88
17.29
16.44
16.22
17.70
26.03
16.44
16.33
39
0.359
FCF / Net incomex
0.778
0.741
0.809
0.842
0.912
0.939
0.855
0.781
0.838
0.756
0.878
0.838
0.824
5
20.79
ROIC%
6.54
6.10
5.06
5.62
7.87
9.77
7.32
4.84
7.52
7.98
10.75
7.52
6.93
29
4.35
Return on equity%
11.73
14.63
13.46
13.68
15.13
12.92
10.79
11.09
13.00
13.22
13.92
12.92
13.11
38
29.05
Return on assets%
25.87
23.25
24.31
22.08
23.09
22.71
22.11
19.96
17.53
17.93
22.54
19.96
22.41
11
37.81
EPS¥
46.49
44.71
43.71
45.58
45.00
49.23
47.98
45.82
49.62
49.10
39.69
1.76%
1.29%
—
26.99
EPS growth%
8.48
7.79
8.58
8.83
8.06
10.79
10.64
13.14
15.68
16.95
16.41
13.14
9.73
57
73.02
Bookvalue per sh¥
43.97
47.60
55.39
55.74
59.15
66.41
76.47
80.52
91.66
90.92
44.25
8.98%
8.90%
—
68.24
FCF per share¥
81.32
76.90
75.88
83.43
75.77
74.25
68.00
70.38
65.68
71.48
31.32
(1.16%)
(1.77%)
—
24.53
Dividend per sh¥
36.26
32.18
33.26
30.45
31.36
28.73
30.54
29.59
32.00
34.37
36.50
1.85%
0.05%
—
29.02
Div yield (avg)%
14.70
14.06
13.12
13.89
12.93
14.17
12.86
14.02
13.09
10.77
5.11
13.09
13.50
95
18.93
Payout ratio%
23.80
26.05
26.24
28.89
30.04
27.82
25.93
25.58
24.68
26.56
24.90
25.93
26.15
66
11.17
Shares (diluted)M
16.12
18.64
20.04
20.48
20.37
23.03
21.97
23.92
23.02
23.36
10.86
2.78%
5.48%
52
2.25
Buyback yield%
23.65
22.27
24.72
21.90
22.26
22.64
21.63
20.95
18.38
16.83
25.86
20.95
22.08
6
0.674
D/E ratiox
0.144
0.156
0.163
0.161
0.195
0.210
0.227
0.244
0.254
0.279
1.176
0.244
0.202
24
1,037
Enterprise value¥M
477.6
488.6
456.3
459.9
456.9
471.3
472.3
496.9
507.4
468.3
743.1
0.49%
(1.04%)
48
0.196
LT debt¥B
0.158
0.149
0.136
0.142
0.161
0.156
0.161
0.171
0.166
0.188
1.022
3.14%
2.66%
18
Revenue
¥1.446B
4.45%
1.00×
Cost of revenue
¥839.8M
4.07%
0.96×
Operating expenses
¥273.6M
5.17%
1.07×
Goodwill & intangibles
19.39%
Property and equipment
18.24%
Spread over hurdle
19.97%