0.607
Revenue¥B
3.675
4.074
4.438
4.818
5.356
5.818
6.254
6.966
7.469
8.061
0.678
8.52%
9.29%
94
19.69
Revenue growth%
6.67
7.68
8.00
6.60
4.02
6.33
5.00
6.07
7.98
8.74
4.87
6.33
6.63
5
6.45
Gross margin%
10.60
12.72
11.61
9.06
11.52
13.73
11.65
13.96
14.13
15.67
21.49
13.96
12.18
38
26.80
Operating margin%
22.02
24.95
24.74
22.64
21.63
19.03
21.28
20.97
23.69
23.10
8.88
21.28
22.33
19
4.44
Net margin%
18.25
21.09
21.02
21.01
21.19
18.58
20.44
23.42
21.22
19.87
24.36
20.44
21.02
39
28.27
P/E ratio (avg)x
31.05
31.91
37.29
36.43
42.27
40.76
45.59
49.96
51.41
48.53
17.14
48.53
41.52
60
36.28
EV/EBITx
30.04
34.36
34.29
37.95
36.33
36.84
40.47
41.62
44.66
44.86
33.99
41.62
37.40
17
25.35
FCF yield (avg)%
21.21
19.04
21.46
20.27
23.15
24.82
21.99
21.78
23.84
25.05
14.10
23.84
21.89
70
2.08
FCF margin%
9.29
11.00
13.13
13.33
14.85
12.45
9.58
8.17
6.69
4.02
24.26
8.17
10.29
90
0.816
FCF / Net incomex
1.046
1.153
1.226
1.414
1.349
1.490
1.751
1.942
2.188
2.396
0.611
1.942
1.452
70
21.72
ROIC%
2.26
0.61
3.16
5.29
4.89
5.74
8.50
8.05
7.75
4.92
6.69
7.75
5.10
62
25.40
Return on equity%
16.45
13.85
13.00
14.29
15.30
13.14
15.43
17.18
16.92
19.43
11.65
16.92
15.36
91
4.09
Return on assets%
6.32
8.68
10.72
10.02
10.71
9.03
11.24
12.61
14.15
13.38
13.72
12.61
10.71
91
0.72
EPS¥
1.57
1.73
1.74
1.78
1.66
1.79
1.78
1.94
1.84
2.02
0.74
4.01%
3.30%
—
28.64
EPS growth%
4.83
6.90
4.13
2.00
1.13
1.38
0.40
1.89
3.40
3.54
16.83
1.89
2.70
82
1.26
Bookvalue per sh¥
0.76
0.85
0.96
1.06
1.05
1.04
0.96
1.03
0.93
0.97
0.69
(1.63%)
3.50%
—
0.84
FCF per share¥
0.56
0.55
0.54
0.59
0.64
0.60
0.52
0.56
0.51
0.49
1.88
(5.19%)
(2.05%)
—
2.28
Dividend per sh¥
1.26
1.29
1.41
1.67
1.83
1.82
1.79
2.18
2.45
2.64
0.96
7.58%
8.18%
—
29.37
Div yield (avg)%
37.66
35.35
34.00
33.10
31.07
29.34
27.59
27.97
30.69
29.68
21.58
29.34
30.88
45
27.08
Payout ratio%
8.77
7.36
8.01
8.67
9.80
7.37
6.79
4.72
2.40
0.40
4.14
4.72
7.36
9
1.374
Shares (diluted)B
1.317
1.316
1.343
1.282
1.186
1.166
1.263
1.393
1.336
1.472
1.356
4.40%
0.70%
9
14.72
Buyback yield%
18.55
21.23
19.51
19.36
18.91
19.75
22.37
22.91
21.68
22.11
3.72
22.11
20.49
48
1.020
D/E ratiox
0.299
0.311
0.289
0.294
0.325
0.307
0.311
0.290
0.304
0.305
1.758
0.305
0.304
39
8.627
Enterprise value¥B
2.313
2.506
2.339
2.657
2.978
3.439
3.779
4.355
4.459
4.559
1.423
8.89%
7.94%
11
7.256
LT debt¥B
11.98
12.68
13.71
13.35
14.66
15.01
15.13
15.07
15.37
18.18
2.960
4.39%
4.19%
47
Revenue
¥8.061B
9.29%
1.00×
Cost of revenue
¥5.000B
9.50%
1.02×
Operating expenses
¥1.816B
9.22%
0.99×
Cash and investments
19.93%
Property and equipment
15.51%
Spread over hurdle
10.44%