0.159
Revenue¥B
0.762
0.803
0.857
0.905
0.979
1.025
1.110
1.172
1.218
1.320
0.162
6.15%
6.33%
42
16.48
Revenue growth%
4.54
3.72
4.01
3.57
5.63
7.66
9.60
7.66
10.54
13.51
21.13
9.60
6.65
16
6.32
Gross margin%
10.22
10.77
12.60
14.48
15.09
14.39
11.73
12.90
10.60
9.82
21.26
11.73
12.17
40
4.22
Operating margin%
15.18
17.76
16.46
18.30
19.58
17.48
18.99
17.01
14.51
15.26
24.47
17.01
17.24
57
21.52
Net margin%
20.02
22.25
25.19
26.17
24.00
26.73
28.90
31.52
32.51
34.26
11.99
31.52
26.45
43
8.144
P/E ratio (avg)x
21.25
23.54
24.46
24.92
25.52
26.80
29.57
30.53
27.53
26.90
30.99
27.53
26.16
19
8.247
EV/EBITx
40.38
46.00
43.92
47.83
45.06
42.79
42.90
41.97
43.99
44.39
6.200
42.90
43.96
36
19.22
FCF yield (avg)%
21.28
20.45
22.51
21.80
21.23
20.01
20.89
19.07
16.78
14.14
28.83
19.07
20.67
35
10.70
FCF margin%
36.25
34.67
36.94
35.60
33.55
34.61
37.41
38.50
35.79
35.35
20.85
35.79
35.69
40
1.522
FCF / Net incomex
0.284
0.264
0.292
0.287
0.290
0.296
0.326
0.333
0.296
0.279
1.521
0.296
0.291
17
25.85
ROIC%
13.90
10.94
13.15
12.51
12.67
12.56
14.83
12.24
10.60
13.02
7.70
12.56
12.62
17
5.02
Return on equity%
9.33
9.30
6.43
5.15
6.26
5.02
2.74
4.38
1.80
2.10
23.30
2.74
5.08
63
4.16
Return on assets%
18.14
16.69
16.68
14.55
13.00
13.69
13.29
12.93
11.91
11.20
28.12
12.93
13.49
29
88.52
EPS¥
21.32
20.72
19.96
19.05
18.14
19.21
19.36
18.29
19.87
21.80
91.55
3.74%
(0.27%)
—
17.62
EPS growth%
8.31
10.08
12.54
11.42
13.19
13.21
14.62
14.86
14.01
15.02
13.35
14.62
13.20
16
55.80
Bookvalue per sh¥
25.35
22.07
20.00
19.26
17.64
16.83
17.94
19.27
17.16
16.93
25.74
(0.82%)
(3.81%)
—
68.67
FCF per share¥
100.11
108.35
116.01
104.34
107.73
112.06
118.57
112.04
100.48
101.08
81.03
(1.27%)
(0.22%)
—
29.57
Dividend per sh¥
84.37
83.22
84.92
79.76
88.59
102.61
102.07
101.24
97.74
107.73
96.17
3.99%
2.04%
—
22.59
Div yield (avg)%
21.86
22.96
20.37
19.23
19.15
18.33
18.07
17.78
18.56
17.61
27.47
18.07
18.85
88
24.71
Payout ratio%
10.69
9.74
9.51
6.88
5.67
6.25
8.92
11.29
11.25
13.81
20.54
11.25
9.62
90
4.854
Shares (diluted)M
5.279
5.888
6.456
6.789
6.113
6.287
5.875
5.356
5.420
5.156
5.039
(3.35%)
(0.44%)
25
28.02
Buyback yield%
11.05
10.35
8.74
7.41
9.92
9.60
9.02
8.62
8.78
7.46
29.85
8.78
8.90
70
1.157
D/E ratiox
1.115
1.110
1.148
1.269
1.344
1.302
1.289
1.302
1.515
1.678
1.325
1.302
1.295
88
0.473
Enterprise value¥B
1.015
1.161
1.204
1.194
1.411
1.544
1.603
1.825
2.040
2.186
0.471
9.15%
7.80%
18
122.9
LT debt¥M
477.8
512.2
563.9
571.6
558.8
637.1
689.0
786.3
863.8
948.4
358.6
11.16%
8.31%
59
Revenue
¥1.320B
6.33%
1.00×
Cost of revenue
¥617.5M
6.09%
0.98×
Operating expenses
¥308.0M
6.91%
1.06×
Property and equipment
17.05%
Goodwill & intangibles
14.01%
Spread over hurdle
20.23%