1.949
Revenue¥B
1.173
1.247
1.370
1.473
1.554
1.637
1.794
1.914
2.096
2.209
2.036
7.28%
7.57%
60
9.16
Revenue growth%
13.08
13.04
10.55
9.05
11.69
14.68
15.07
12.57
13.78
11.05
22.91
13.78
12.81
56
24.89
Gross margin%
9.67
11.56
9.36
8.98
11.29
14.06
12.08
12.40
12.12
14.02
14.42
12.40
11.82
25
5.69
Operating margin%
24.15
24.03
23.82
22.55
24.05
24.40
22.56
19.93
17.41
16.31
16.81
19.93
23.19
65
8.10
Net margin%
11.85
10.69
10.83
10.77
11.51
11.50
14.06
14.03
14.77
13.92
26.27
14.03
11.68
30
6.884
P/E ratio (avg)x
6.544
5.981
6.489
5.604
5.099
4.393
3.761
3.246
3.156
2.933
35.18
3.246
4.746
91
21.39
EV/EBITx
52.90
55.82
56.30
56.01
60.55
66.71
68.84
77.35
80.19
77.97
21.57
77.35
63.63
62
4.01
FCF yield (avg)%
24.23
21.32
22.70
25.60
28.02
30.21
31.94
34.76
37.36
38.33
28.25
34.76
29.12
58
21.48
FCF margin%
4.89
2.57
0.40
0.40
0.40
0.86
1.76
3.81
3.03
4.65
26.65
3.03
2.16
60
0.217
FCF / Net incomex
0.242
0.264
0.282
0.321
0.345
0.369
0.355
0.353
0.361
0.365
0.654
0.361
0.349
84
26.54
ROIC%
14.23
12.35
12.18
11.36
11.88
13.55
12.38
11.19
10.55
10.12
10.68
11.19
12.03
90
12.69
Return on equity%
9.76
7.96
9.64
7.55
5.60
6.28
6.09
5.69
3.74
6.08
15.07
6.08
6.19
51
27.05
Return on assets%
21.70
22.76
21.72
21.81
20.90
18.47
18.24
16.29
16.82
18.39
21.31
18.24
19.69
7
6.52
EPS¥
9.40
8.91
9.71
11.19
10.85
11.74
12.16
11.99
12.97
12.61
7.17
3.06%
2.52%
—
25.00
EPS growth%
21.11
22.73
19.82
22.71
24.68
25.46
25.10
23.29
26.08
26.12
17.62
25.46
23.99
90
12.36
Bookvalue per sh¥
10.89
9.69
10.36
9.25
9.17
9.70
10.64
11.21
10.18
9.26
17.24
0.19%
(2.27%)
—
6.85
FCF per share¥
12.84
12.59
14.22
14.01
15.60
15.05
14.35
13.01
14.38
16.13
7.47
0.68%
2.65%
—
12.65
Dividend per sh¥
5.79
5.29
5.72
6.06
5.44
5.14
5.54
4.78
4.10
4.09
4.01
(5.56%)
(3.32%)
—
25.77
Div yield (avg)%
28.17
29.27
27.70
27.10
29.66
28.00
25.32
26.00
28.95
31.93
18.63
28.00
28.08
73
17.37
Payout ratio%
13.52
15.22
13.72
15.73
15.12
12.83
13.67
10.81
10.00
10.38
28.34
10.81
13.59
54
56.27
Shares (diluted)M
53.16
47.42
43.24
46.84
42.48
37.68
35.91
35.39
32.88
34.73
55.24
(3.95%)
(3.81%)
26
10.73
Buyback yield%
17.35
17.27
17.90
19.67
20.90
23.49
21.64
23.18
21.40
18.97
2.00
21.64
20.28
45
1.301
D/E ratiox
1.519
1.458
1.456
1.372
1.489
1.457
1.526
1.479
1.634
1.917
0.633
1.526
1.484
11
1.049
Enterprise value¥B
2.751
2.888
3.332
3.732
3.823
4.157
4.516
4.698
5.148
5.443
0.586
7.32%
7.75%
67
1.315
LT debt¥B
2.901
3.372
3.861
4.282
4.609
4.718
4.443
4.713
5.339
6.071
1.963
5.67%
9.04%
57
Revenue
¥2.209B
7.57%
1.00×
Cost of revenue
¥1.546B
7.57%
1.00×
Operating expenses
¥394.1M
7.86%
1.03×
Goodwill & intangibles
17.42%
Property and equipment
14.54%
Spread over hurdle
(1.23%)