89.53
Revenue¥B
40.54
42.25
45.62
48.16
50.78
54.27
57.63
60.91
63.67
68.34
95.20
6.12%
5.76%
91
9.82
Revenue growth%
23.37
25.22
25.87
27.11
25.89
27.06
25.64
26.02
26.55
29.19
18.16
26.55
25.96
5
25.36
Gross margin%
23.46
22.94
24.51
24.38
23.08
20.35
21.73
22.23
23.59
24.55
3.24
22.23
23.27
93
14.48
Operating margin%
2.47
3.82
3.19
5.32
6.76
5.56
4.79
5.58
7.89
7.84
5.88
5.58
5.44
21
8.47
Net margin%
16.27
18.45
16.03
18.36
21.03
19.04
18.40
16.52
16.73
14.37
7.49
16.73
17.55
45
15.02
P/E ratio (avg)x
16.94
15.04
16.50
16.86
17.41
18.33
17.17
18.07
17.91
17.48
7.599
17.91
17.29
25
11.85
EV/EBITx
16.65
16.36
14.46
16.01
14.38
14.21
12.49
13.85
14.81
13.92
27.20
13.92
14.42
7
2.46
FCF yield (avg)%
9.32
8.48
8.02
9.19
8.44
6.89
7.57
9.25
11.73
10.73
10.30
9.25
8.83
36
2.75
FCF margin%
28.36
30.89
31.57
34.46
33.84
31.23
29.82
30.22
31.82
34.13
23.66
31.23
31.40
60
0.690
FCF / Net incomex
0.965
1.050
1.084
1.181
1.227
1.381
1.299
1.438
1.354
1.411
1.689
1.381
1.263
62
9.41
ROIC%
1.68
0.49
0.40
0.40
2.68
4.70
2.76
2.64
2.33
4.83
29.66
2.76
2.48
64
20.19
Return on equity%
29.88
29.74
32.49
30.40
28.08
29.81
29.79
31.85
34.17
36.86
21.45
31.85
30.14
28
19.71
Return on assets%
9.17
8.37
9.27
10.22
9.20
7.74
10.09
9.04
9.23
8.24
14.18
9.04
9.19
85
109.15
EPS¥
57.07
52.92
50.49
54.81
57.48
57.99
59.78
55.71
62.63
61.43
121.78
1.34%
0.63%
—
27.11
EPS growth%
1.90
0.40
0.40
3.14
1.61
3.00
4.74
6.55
5.42
3.86
24.21
4.74
3.07
59
112.14
Bookvalue per sh¥
76.54
77.51
75.66
73.46
69.89
79.06
88.66
101.92
106.90
116.64
50.44
10.78%
3.84%
—
175.53
FCF per share¥
34.38
37.07
34.03
35.90
35.83
39.27
37.26
34.57
34.99
38.69
65.87
1.55%
1.06%
—
62.59
Dividend per sh¥
111.35
116.88
120.29
125.78
129.08
123.70
129.52
145.59
146.66
137.97
45.61
1.34%
2.86%
—
11.10
Div yield (avg)%
7.36
5.84
8.72
9.56
10.14
8.93
8.05
7.72
8.47
11.39
21.57
8.47
8.60
93
25.91
Payout ratio%
9.90
8.34
6.01
8.08
10.15
8.39
10.72
8.66
8.41
6.25
28.86
8.41
8.40
32
143.9
Shares (diluted)M
126.0
119.9
112.8
102.1
100.4
105.6
100.0
98.87
103.9
92.22
143.9
(1.69%)
(3.58%)
63
24.99
Buyback yield%
4.71
4.94
6.13
3.87
5.77
8.28
8.72
8.96
6.67
8.03
5.88
8.28
6.40
17
1.601
D/E ratiox
1.771
1.766
2.038
1.899
2.102
2.343
2.213
2.055
2.299
2.680
0.189
2.299
2.079
36
10.51
Enterprise value¥B
58.99
57.58
58.62
57.90
63.73
62.20
68.39
74.28
69.27
78.66
21.99
4.30%
3.41%
85
67.19
LT debt¥B
47.49
56.03
60.30
62.09
65.70
77.14
79.55
91.50
107.9
105.6
94.22
9.96%
10.13%
55
Revenue
¥68.34B
5.76%
1.00×
Cost of revenue
¥32.09B
5.98%
1.02×
Operating expenses
¥13.66B
5.44%
0.97×
Property and equipment
15.51%
Spread over hurdle
22.62%