0.956
Revenue¥B
0.998
1.023
1.083
1.141
1.210
1.278
1.343
1.428
1.476
1.572
1.016
5.38%
4.91%
19
25.09
Revenue growth%
8.30
7.82
7.24
9.81
10.84
11.31
9.45
9.66
11.92
12.77
18.16
11.31
9.74
95
25.96
Gross margin%
13.20
12.57
14.53
16.83
14.09
16.34
16.13
13.55
14.02
11.84
15.02
14.02
14.06
89
6.16
Operating margin%
22.50
21.04
19.23
18.06
19.72
17.34
16.31
18.66
17.72
18.72
4.63
17.72
18.69
38
11.54
Net margin%
20.72
19.67
21.09
19.03
19.27
21.72
22.05
19.61
21.47
21.44
11.00
21.47
20.90
19
7.557
P/E ratio (avg)x
37.09
42.48
45.52
53.78
56.96
59.92
58.77
60.43
61.23
58.20
28.34
59.92
57.58
57
7.159
EV/EBITx
54.66
55.75
65.91
78.76
78.73
81.51
92.09
90.12
106.5
120.7
15.19
92.09
80.14
81
25.23
FCF yield (avg)%
5.93
8.79
11.11
9.07
8.14
6.81
9.41
6.79
5.66
6.25
17.61
6.79
7.47
92
24.56
FCF margin%
5.21
4.54
5.93
6.67
4.67
6.37
6.92
9.10
11.58
12.02
8.48
9.10
6.52
79
0.807
FCF / Net incomex
2.834
3.389
3.444
3.945
4.356
4.369
4.679
5.028
5.225
5.599
0.720
5.028
4.363
50
17.33
ROIC%
23.26
24.40
26.33
24.38
22.40
19.44
19.91
22.60
20.55
20.95
19.87
20.55
22.50
67
26.31
Return on equity%
6.44
4.82
4.72
6.89
8.41
8.53
9.93
10.83
11.59
9.19
6.59
9.93
8.47
27
6.17
Return on assets%
4.15
4.23
5.22
4.90
4.85
6.20
3.27
0.52
1.01
0.40
23.20
1.01
4.19
84
0.39
EPS¥
1.48
1.64
1.73
1.86
2.02
2.35
2.66
2.58
2.71
2.74
0.43
6.26%
8.23%
—
20.44
EPS growth%
26.20
23.29
20.36
20.71
19.49
18.75
19.97
17.01
18.68
16.87
24.01
18.68
19.73
72
0.42
Bookvalue per sh¥
0.59
0.66
0.76
0.78
0.82
0.90
0.91
0.87
0.97
0.96
1.00
3.29%
5.08%
—
0.57
FCF per share¥
0.68
0.72
0.72
0.62
0.63
0.67
0.67
0.63
0.65
0.61
0.71
(0.57%)
(1.05%)
—
0.52
Dividend per sh¥
0.66
0.65
0.62
0.68
0.71
0.70
0.65
0.66
0.73
0.78
0.26
1.84%
2.40%
—
2.94
Div yield (avg)%
7.51
5.98
3.22
0.57
0.40
0.40
0.40
3.25
5.54
2.95
14.74
2.95
3.09
54
27.81
Payout ratio%
14.55
16.54
16.87
14.72
12.47
14.61
15.31
13.41
11.03
9.24
23.96
13.41
14.58
53
0.844
Shares (diluted)B
1.254
1.413
1.316
1.280
1.446
1.534
1.727
1.584
1.667
1.727
0.890
3.61%
4.21%
63
8.40
Buyback yield%
26.93
29.52
31.11
33.45
35.47
37.80
38.84
39.74
37.54
35.17
3.30
37.80
35.32
27
0.102
D/E ratiox
0.812
0.857
0.810
0.701
0.748
0.777
0.765
0.723
0.665
0.643
1.326
0.723
0.757
93
0.909
Enterprise value¥B
1.510
1.536
1.647
1.875
2.011
1.985
2.382
2.799
3.026
3.492
1.481
11.67%
10.01%
77
1.558
LT debt¥B
0.812
0.840
0.863
0.931
1.004
0.910
0.830
0.883
0.918
0.819
0.078
(3.99%)
(0.54%)
61
Revenue
¥1.572B
4.91%
1.00×
Cost of revenue
¥1.100B
4.91%
1.00×
Operating expenses
¥282.0M
4.95%
1.00×
Cash and investments
19.58%
Property and equipment
18.89%
Goodwill & intangibles
18.36%
Spread over hurdle
12.36%