0.365
Revenue¥B
0.810
0.834
0.853
0.871
0.912
0.962
1.024
1.091
1.155
1.211
0.393
5.83%
4.58%
28
4.04
Revenue growth%
21.58
18.87
21.38
22.18
21.56
24.52
24.60
27.49
25.35
25.44
29.06
25.35
23.35
22
25.51
Gross margin%
27.61
24.85
23.70
22.46
20.45
22.72
22.11
21.99
22.96
24.69
4.01
22.72
22.84
8
13.97
Operating margin%
17.02
18.44
16.35
15.71
16.99
15.61
13.23
13.07
14.34
13.09
7.39
13.23
15.66
67
21.68
Net margin%
18.37
19.59
18.51
19.25
21.26
20.72
17.78
18.18
18.44
20.53
24.06
18.44
18.88
38
33.37
P/E ratio (avg)x
23.10
24.42
26.77
25.22
25.51
28.04
26.71
26.66
27.21
25.77
20.78
26.71
26.21
88
33.96
EV/EBITx
23.83
25.44
25.62
25.80
24.34
21.46
22.43
23.82
20.96
18.92
35.03
21.46
23.83
12
17.32
FCF yield (avg)%
7.60
5.78
4.22
5.17
5.46
6.81
4.45
3.26
1.20
0.40
17.81
3.26
4.81
74
15.63
FCF margin%
0.54
2.68
3.48
2.54
4.81
5.18
4.11
6.65
8.35
9.61
5.39
6.65
4.46
57
1.532
FCF / Net incomex
1.240
1.235
1.287
1.382
1.320
1.465
1.541
1.536
1.540
1.547
0.450
1.540
1.423
49
29.26
ROIC%
26.93
29.40
27.15
25.97
26.60
28.21
27.73
25.61
23.27
23.55
2.20
25.61
26.77
64
17.80
Return on equity%
31.46
33.85
33.62
34.29
34.49
31.78
31.34
33.63
31.55
32.06
17.17
31.78
32.84
53
22.88
Return on assets%
11.30
11.00
12.74
12.33
14.47
13.82
13.82
14.91
12.79
9.91
16.22
13.82
12.77
79
9.78
EPS¥
10.87
10.81
10.13
11.25
10.49
11.68
12.73
14.20
14.44
15.30
10.11
7.85%
3.12%
—
14.04
EPS growth%
14.65
12.97
12.94
15.49
15.45
17.22
18.70
20.07
20.18
22.56
22.69
20.07
16.36
21
2.03
Bookvalue per sh¥
6.34
6.22
6.59
5.94
6.31
6.33
6.48
6.50
5.90
5.29
10.76
(3.45%)
(2.93%)
—
5.75
FCF per share¥
2.18
2.18
2.25
2.50
2.61
2.43
2.25
2.21
2.21
2.20
10.27
(3.38%)
0.43%
—
7.91
Dividend per sh¥
15.16
15.22
16.14
17.76
17.41
18.65
21.60
21.96
25.18
27.51
5.93
9.59%
6.81%
—
14.98
Div yield (avg)%
13.09
12.32
10.47
13.09
13.71
11.82
11.37
11.96
13.76
14.27
16.06
11.96
12.70
58
11.62
Payout ratio%
12.20
13.91
13.96
14.44
16.74
17.93
14.98
14.68
14.37
12.04
3.23
14.68
14.41
79
102.3
Shares (diluted)M
90.31
97.04
88.98
83.83
85.01
76.68
77.38
77.18
75.00
79.52
99.30
(1.33%)
(1.51%)
68
17.17
Buyback yield%
5.19
5.26
4.08
3.78
1.37
1.58
2.90
4.21
3.57
3.16
25.16
3.16
3.67
32
0.288
D/E ratiox
0.153
0.151
0.166
0.171
0.184
0.209
0.215
0.197
0.215
0.227
0.863
0.215
0.190
64
0.546
Enterprise value¥B
1.178
1.175
1.243
1.391
1.287
1.475
1.421
1.535
1.456
1.431
0.203
2.14%
1.58%
19
0.115
LT debt¥B
0.390
0.386
0.345
0.371
0.344
0.313
0.309
0.329
0.358
0.305
1.076
(2.38%)
(2.01%)
19
Revenue
¥1.211B
4.58%
1.00×
Cost of revenue
¥737.3M
4.52%
0.99×
Operating expenses
¥143.2M
4.62%
1.00×
Cash and investments
17.39%
Property and equipment
16.88%
Spread over hurdle
(0.85%)