0.704
Revenue¥B
0.605
0.638
0.676
0.729
0.784
0.860
0.913
0.993
1.091
1.184
0.733
8.60%
7.56%
36
22.73
Revenue growth%
15.73
15.13
14.02
15.09
15.38
12.74
15.52
13.78
11.85
13.57
23.19
13.57
14.55
27
14.60
Gross margin%
18.77
20.46
19.25
16.34
13.79
11.29
13.88
13.35
16.01
15.64
3.41
13.88
15.83
79
24.87
Operating margin%
29.51
30.65
28.81
28.00
29.94
30.06
30.93
29.55
29.86
31.88
8.48
30.06
29.90
36
14.96
Net margin%
9.99
9.37
9.33
7.87
9.02
8.33
5.52
4.44
6.37
6.41
28.95
6.37
8.10
17
15.37
P/E ratio (avg)x
30.39
32.00
31.73
30.54
34.71
37.24
41.49
46.44
42.41
47.23
37.00
42.41
35.98
80
27.40
EV/EBITx
30.96
32.88
35.11
39.86
43.51
49.67
51.98
50.45
49.17
51.46
29.16
50.45
46.34
16
24.11
FCF yield (avg)%
29.22
28.74
25.83
25.08
25.13
26.27
23.43
25.28
23.27
20.86
16.07
23.43
25.20
27
17.17
FCF margin%
10.14
10.55
10.35
8.34
10.26
12.12
15.11
17.79
15.96
13.75
16.85
15.11
11.34
36
0.555
FCF / Net incomex
1.647
1.516
1.712
1.830
1.898
2.146
2.064
2.207
2.105
2.099
0.111
2.105
1.981
55
10.05
ROIC%
11.41
11.02
11.01
9.16
6.73
6.02
3.61
1.25
4.17
6.69
10.65
4.17
6.71
11
11.79
Return on equity%
9.99
9.09
6.97
9.55
9.85
9.35
7.74
7.45
7.67
5.18
29.53
7.67
8.42
73
11.85
Return on assets%
12.04
12.17
14.15
17.15
16.56
13.85
14.97
16.10
13.13
15.70
20.43
14.97
14.56
39
227.25
EPS¥
139.50
136.67
135.12
128.19
143.32
152.37
146.17
165.36
169.45
162.08
242.19
2.49%
2.95%
—
26.50
EPS growth%
22.92
22.45
19.57
21.44
19.42
17.58
17.86
16.72
19.00
16.07
5.30
17.58
19.21
58
146.81
Bookvalue per sh¥
184.44
175.62
164.70
143.76
149.52
142.99
152.04
163.60
167.40
181.98
353.27
4.01%
0.27%
—
285.47
FCF per share¥
84.50
72.68
66.90
70.40
65.99
63.32
54.81
54.58
54.76
47.61
104.92
(6.32%)
(5.71%)
—
286.78
Dividend per sh¥
336.78
328.24
292.92
281.67
277.53
299.30
310.70
304.90
274.56
244.48
206.08
(2.50%)
(3.22%)
—
17.04
Div yield (avg)%
27.02
28.76
29.65
29.07
30.26
29.43
30.39
29.34
31.54
34.28
2.01
30.39
29.54
22
2.19
Payout ratio%
16.47
16.44
19.24
17.23
17.08
19.36
22.13
24.07
23.88
23.35
5.54
23.35
19.30
69
0.796
Shares (diluted)M
0.819
0.807
0.872
0.974
1.079
1.169
1.140
1.184
1.180
1.274
0.789
3.38%
4.59%
37
17.07
Buyback yield%
0.40
0.40
3.01
3.73
4.46
7.36
10.35
11.88
13.32
16.31
9.76
11.88
5.91
36
1.267
D/E ratiox
0.937
0.969
1.138
1.353
1.590
1.706
1.971
1.904
2.106
2.093
0.489
1.971
1.648
84
720.1
Enterprise value¥M
551.6
623.4
665.2
684.2
714.7
668.1
688.6
788.1
892.1
995.0
152.7
6.84%
6.16%
65
424.0
LT debt¥M
353.8
336.5
339.7
308.4
297.7
264.2
246.7
247.1
264.8
241.2
507.0
(4.13%)
(3.34%)
33
Revenue
¥1.184B
7.56%
1.00×
Cost of revenue
¥710.0M
7.39%
0.98×
Operating expenses
¥169.6M
7.75%
1.02×
Property and equipment
16.74%
Goodwill & intangibles
15.04%
Spread over hurdle
13.24%