0.624
Revenue¥B
1.700
1.842
1.971
2.109
2.312
2.484
2.654
2.861
3.117
3.312
0.687
7.45%
7.46%
8
2.49
Revenue growth%
26.03
23.66
24.65
23.27
20.94
22.89
21.47
21.02
18.05
16.92
14.09
21.02
22.18
39
5.54
Gross margin%
21.40
18.63
18.68
18.74
19.97
19.22
19.18
19.75
17.66
17.39
23.38
19.18
18.96
31
24.73
Operating margin%
11.50
14.29
15.10
13.42
13.37
13.43
12.91
10.48
11.87
14.54
6.36
12.91
13.40
17
13.81
Net margin%
19.13
21.87
19.51
19.51
18.49
20.90
22.85
21.32
20.36
20.49
9.24
20.90
20.42
86
24.37
P/E ratio (avg)x
24.91
25.38
26.30
28.98
32.18
35.40
34.07
39.37
43.21
50.21
10.81
39.37
33.12
21
9.670
EV/EBITx
18.75
16.64
17.40
19.09
17.63
17.69
16.89
15.62
14.23
15.70
17.72
15.70
17.14
63
16.57
FCF yield (avg)%
15.41
16.24
16.31
13.49
12.94
10.67
10.37
9.96
11.99
11.08
19.93
10.67
12.47
55
16.49
FCF margin%
10.09
12.13
13.49
14.61
11.86
11.28
14.16
15.98
18.76
21.13
24.10
15.98
13.83
74
1.457
FCF / Net incomex
0.792
0.790
0.764
0.812
0.827
0.823
0.817
0.770
0.755
0.704
0.665
0.770
0.791
14
28.08
ROIC%
5.50
7.74
8.39
9.35
9.64
9.80
11.32
10.21
8.58
6.93
16.95
9.80
8.96
17
5.90
Return on equity%
5.97
3.52
5.39
2.77
1.12
0.40
2.51
0.40
0.40
3.26
21.07
0.40
2.64
28
26.86
Return on assets%
4.05
6.53
8.39
5.84
7.48
6.76
7.19
7.40
6.10
4.16
9.74
6.76
6.65
37
23.15
EPS¥
32.63
36.80
42.33
46.81
49.87
54.10
57.64
57.79
58.49
68.17
25.20
6.45%
7.03%
—
25.72
EPS growth%
10.08
11.78
13.60
13.42
11.53
14.51
12.29
15.22
17.38
18.09
11.78
15.22
13.51
78
50.58
Bookvalue per sh¥
33.99
30.41
27.66
24.91
23.84
24.31
25.19
27.13
30.25
30.92
87.07
5.34%
(1.10%)
—
19.14
FCF per share¥
38.07
38.14
38.95
35.86
39.31
40.98
44.90
48.06
53.25
54.53
19.77
6.76%
2.84%
—
97.88
Dividend per sh¥
166.20
166.82
164.59
160.20
168.94
184.85
197.77
200.45
219.06
241.24
39.04
7.38%
4.93%
—
18.05
Div yield (avg)%
8.80
10.13
10.68
13.41
10.55
9.74
7.79
5.57
3.13
0.81
6.85
5.57
9.27
11
9.47
Payout ratio%
19.29
17.18
14.38
16.52
17.03
18.55
16.18
13.30
12.69
9.71
22.02
13.30
16.35
19
12.73
Shares (diluted)M
14.10
13.66
15.29
14.85
15.53
15.20
17.12
17.89
19.76
20.99
12.74
6.21%
4.16%
42
10.37
Buyback yield%
7.01
9.58
12.26
10.90
10.50
8.35
7.41
5.91
4.59
6.29
5.59
6.29
7.88
15
0.611
D/E ratiox
1.581
1.583
1.559
1.871
1.863
2.170
2.316
2.593
3.019
3.416
0.452
2.593
2.021
8
2.761
Enterprise value¥B
1.470
1.296
1.357
1.258
1.358
1.467
1.348
1.444
1.405
1.387
3.102
0.41%
(1.35%)
57
1.195
LT debt¥B
1.568
1.687
1.797
1.647
1.444
1.458
1.281
1.137
1.030
1.082
3.111
(5.60%)
(5.01%)
34
Revenue
¥3.312B
7.46%
1.00×
Cost of revenue
¥1.921B
7.62%
1.01×
Operating expenses
¥739.4M
7.58%
1.01×
Goodwill & intangibles
18.59%
Property and equipment
16.01%
Spread over hurdle
(3.19%)