0.115
Revenue¥B
0.859
0.892
0.918
0.927
0.945
0.975
0.975
0.994
1.011
1.041
0.125
1.95%
2.31%
20
11.62
Revenue growth%
14.40
14.95
17.40
15.20
14.29
14.72
14.26
13.33
11.16
10.60
9.53
13.33
14.35
64
10.63
Gross margin%
14.82
12.24
10.93
9.19
8.09
6.23
8.01
10.54
10.88
9.90
23.50
9.90
10.22
82
27.58
Operating margin%
7.47
9.30
6.42
3.71
5.70
7.52
8.41
10.73
9.48
6.49
27.02
8.41
7.50
33
28.04
Net margin%
26.05
24.80
21.89
20.29
20.75
23.28
24.40
25.84
28.33
28.16
16.60
25.84
24.60
30
36.20
P/E ratio (avg)x
65.25
67.48
70.22
84.73
94.69
96.93
103.0
105.3
110.5
127.8
17.28
105.3
95.81
79
24.46
EV/EBITx
24.20
24.10
21.71
23.62
25.36
22.83
24.05
24.98
28.09
30.80
22.43
24.98
24.15
74
14.82
FCF yield (avg)%
17.75
16.41
17.51
18.74
18.87
19.20
21.51
19.54
20.26
19.51
15.18
19.54
19.03
20
19.07
FCF margin%
24.52
25.46
26.57
24.85
22.09
20.06
18.00
20.10
21.57
20.06
29.14
20.06
21.83
29
0.998
FCF / Net incomex
1.596
1.497
1.564
1.747
1.603
1.715
1.726
1.685
1.582
1.403
1.443
1.685
1.600
87
6.40
ROIC%
14.08
11.24
10.86
10.26
10.88
12.72
15.07
17.19
16.86
16.29
14.12
16.29
13.40
34
18.62
Return on equity%
4.22
4.91
7.71
5.43
5.03
3.89
1.15
0.40
0.40
0.40
12.65
0.40
4.06
16
14.90
Return on assets%
22.54
20.14
19.70
19.91
18.01
20.03
21.38
22.04
21.97
21.90
28.95
21.90
20.76
12
79.55
EPS¥
144.56
141.49
146.91
148.73
142.09
145.90
148.73
156.51
174.03
174.74
85.63
4.22%
1.05%
—
6.57
EPS growth%
14.73
12.42
9.76
8.60
6.06
3.95
4.79
3.07
4.91
7.62
12.33
4.79
6.84
68
22.17
Bookvalue per sh¥
84.83
95.00
107.69
115.58
110.91
108.95
109.49
125.51
124.77
118.71
68.69
1.37%
5.17%
—
121.87
FCF per share¥
178.80
214.23
233.85
234.16
242.45
241.27
278.06
285.45
284.25
279.78
119.61
2.91%
6.22%
—
46.97
Dividend per sh¥
70.07
73.50
78.20
72.16
64.86
60.36
60.33
60.78
57.54
62.64
111.97
(0.69%)
(1.43%)
—
15.99
Div yield (avg)%
20.89
22.14
23.10
25.85
24.56
27.32
24.78
26.88
24.47
25.85
11.55
25.85
24.67
24
9.95
Payout ratio%
13.41
12.23
12.65
10.88
9.95
11.33
8.82
11.64
13.77
11.94
24.25
11.64
11.79
56
8.851
Shares (diluted)M
10.28
10.88
11.49
11.58
13.59
16.06
17.61
18.39
21.82
23.36
8.680
11.44%
8.45%
88
16.74
Buyback yield%
7.63
8.38
6.75
9.08
6.26
8.36
8.69
8.53
9.00
7.22
15.96
8.53
8.37
84
1.672
D/E ratiox
1.537
1.820
1.818
1.723
1.762
1.947
1.986
2.102
2.387
2.721
1.749
2.102
1.883
89
1.137
Enterprise value¥B
0.513
0.576
0.589
0.672
0.723
0.777
0.824
0.905
0.894
1.007
0.706
6.86%
8.00%
20
804.6
LT debt¥M
961.1
883.2
792.6
769.2
721.6
628.5
604.1
525.4
523.9
521.2
522.3
(6.30%)
(6.36%)
86
Revenue
¥1.041B
2.31%
1.00×
Cost of revenue
¥728.7M
2.31%
1.00×
Operating expenses
¥224.0M
2.36%
1.00×
Property and equipment
19.53%
Goodwill & intangibles
15.66%
Spread over hurdle
(4.97%)