0.597
Revenue¥B
1.281
1.364
1.436
1.518
1.581
1.643
1.739
1.827
1.884
1.994
0.624
4.75%
5.26%
84
22.36
Revenue growth%
25.34
24.02
25.32
25.98
25.34
24.98
22.90
22.24
20.42
20.70
21.87
22.24
24.50
20
28.61
Gross margin%
3.49
4.11
6.51
6.13
5.65
7.23
5.34
7.62
5.40
2.48
10.36
5.40
5.53
66
27.40
Operating margin%
21.57
24.02
23.70
20.89
19.05
17.11
16.77
19.39
18.42
19.04
27.43
18.42
19.22
34
22.01
Net margin%
4.72
5.27
3.39
4.52
5.02
6.55
7.55
5.45
6.34
3.50
19.91
6.34
5.15
93
22.32
P/E ratio (avg)x
26.79
25.29
25.96
26.96
28.34
24.42
25.63
26.16
27.95
29.22
33.78
26.16
26.48
55
8.146
EV/EBITx
6.089
6.713
7.344
8.057
7.737
8.245
7.474
7.784
8.572
8.229
7.058
8.229
7.760
36
3.44
FCF yield (avg)%
10.43
11.14
8.81
10.03
8.03
10.11
9.90
12.42
14.41
15.90
9.03
12.42
10.27
34
5.65
FCF margin%
25.98
26.67
26.27
25.60
25.76
27.14
29.86
28.70
30.89
30.35
16.44
29.86
26.90
69
0.564
FCF / Net incomex
1.574
1.665
1.895
1.903
1.917
1.964
1.884
1.805
1.880
1.977
1.218
1.884
1.890
46
2.58
ROIC%
11.97
12.76
12.17
9.53
11.89
11.18
8.42
10.42
12.32
13.17
6.93
11.18
11.93
82
20.75
Return on equity%
12.72
10.86
11.09
13.92
15.00
15.71
15.55
15.58
16.96
15.15
24.69
15.58
15.08
36
27.95
Return on assets%
15.70
17.53
20.26
22.43
21.79
20.67
21.98
24.85
23.51
21.19
12.11
21.98
21.49
49
2.74
EPS¥
7.50
6.92
7.01
7.28
8.41
9.50
10.02
9.58
11.09
12.39
2.97
8.05%
5.83%
—
16.62
EPS growth%
23.36
21.37
19.95
18.67
18.19
16.01
13.80
14.70
12.62
10.25
7.52
13.80
17.10
43
3.74
Bookvalue per sh¥
8.67
8.22
7.77
7.71
8.64
9.54
9.59
10.90
12.75
14.71
8.50
11.24%
5.69%
—
9.23
FCF per share¥
10.55
11.12
11.95
11.28
10.53
9.20
8.53
7.54
6.90
7.17
9.76
(7.38%)
(3.10%)
—
2.45
Dividend per sh¥
9.25
8.88
8.71
8.90
7.94
8.49
8.98
9.14
8.72
8.25
5.47
0.76%
(0.42%)
—
6.36
Div yield (avg)%
16.61
17.83
19.13
19.07
18.51
19.79
17.21
16.57
18.33
20.86
25.78
18.33
18.42
76
18.74
Payout ratio%
9.33
11.69
12.14
13.36
11.13
12.26
14.78
12.76
14.65
14.24
26.51
14.24
12.51
73
245.7
Shares (diluted)M
367.2
412.7
424.2
485.6
576.7
595.8
605.1
665.2
759.9
788.7
243.3
6.46%
9.04%
28
9.79
Buyback yield%
30.06
30.92
28.77
30.17
30.07
31.96
33.52
30.81
30.82
30.64
19.88
30.82
30.72
26
0.579
D/E ratiox
1.248
1.066
1.104
1.025
1.111
1.024
0.977
0.951
0.957
0.965
0.592
0.965
1.024
7
1.722
Enterprise value¥B
3.589
3.683
4.425
4.446
5.187
5.743
6.587
6.468
7.165
8.100
0.733
9.32%
8.33%
19
1.649
LT debt¥B
2.034
2.118
2.237
1.977
2.128
1.909
2.053
2.053
2.101
2.291
1.859
1.48%
0.70%
92
Revenue
¥1.994B
5.26%
1.00×
Cost of revenue
¥1.396B
5.26%
1.00×
Operating expenses
¥415.7M
5.26%
1.00×
Property and equipment
16.41%
Cash and investments
15.36%
Spread over hurdle
(1.89%)