3.748
Revenue¥B
3.607
3.726
3.860
4.097
4.284
4.475
4.581
4.797
4.954
5.220
4.083
4.03%
4.17%
50
4.29
Revenue growth%
22.73
20.58
19.23
18.20
15.82
15.48
16.34
14.85
12.08
9.25
24.74
14.85
16.08
81
17.29
Gross margin%
2.60
1.88
0.40
0.40
0.40
2.54
3.19
4.20
3.07
1.75
14.66
3.07
2.21
59
21.26
Operating margin%
24.34
22.57
24.67
23.90
26.36
26.10
29.02
31.66
30.90
31.39
14.77
30.90
26.23
27
22.67
Net margin%
12.30
9.72
8.80
6.20
5.59
4.74
2.81
0.40
0.40
0.40
15.04
0.40
5.16
16
8.319
P/E ratio (avg)x
12.26
13.90
15.64
18.47
20.78
22.91
23.41
27.31
26.34
29.93
15.85
26.34
21.84
10
13.55
EV/EBITx
10.77
11.32
11.12
12.40
13.86
13.64
12.96
13.95
15.63
16.45
11.13
13.95
13.30
70
10.98
FCF yield (avg)%
3.88
4.83
5.84
8.00
10.37
8.93
10.97
10.31
11.36
12.67
27.86
10.97
9.62
71
16.65
FCF margin%
11.23
10.12
11.20
13.78
11.94
12.18
11.99
12.79
13.25
12.11
19.32
12.18
12.05
83
0.565
FCF / Net incomex
1.565
1.661
1.687
1.750
1.619
1.533
1.550
1.411
1.364
1.313
0.588
1.411
1.558
84
12.84
ROIC%
15.16
16.02
17.04
19.78
17.16
14.64
15.25
14.41
15.04
15.33
24.55
15.04
15.29
16
26.89
Return on equity%
6.21
8.37
11.09
13.10
11.85
9.80
12.56
12.08
9.46
8.77
13.83
9.80
10.44
94
21.57
Return on assets%
28.38
28.91
26.56
23.81
26.22
28.46
28.68
26.30
28.91
31.04
20.09
28.68
28.42
55
0.73
EPS¥
0.28
0.33
0.39
0.44
0.45
0.49
0.52
0.55
0.60
0.64
0.81
7.17%
9.24%
—
21.89
EPS growth%
22.97
24.92
27.64
26.28
27.56
27.05
28.45
30.27
30.40
30.82
26.12
30.27
27.60
28
0.73
Bookvalue per sh¥
0.86
1.01
1.23
1.21
1.40
1.65
1.95
1.98
2.34
2.57
0.87
12.90%
12.85%
—
0.82
FCF per share¥
0.81
0.91
1.08
1.27
1.28
1.44
1.59
1.64
1.79
1.96
0.36
8.84%
9.40%
—
0.93
Dividend per sh¥
1.31
1.50
1.67
1.93
1.96
2.21
2.24
2.21
2.60
2.93
0.58
8.36%
10.40%
—
11.46
Div yield (avg)%
6.87
9.69
8.83
8.86
10.27
8.39
10.87
13.69
13.06
15.98
28.86
13.06
9.98
68
27.89
Payout ratio%
9.04
10.03
11.66
13.46
14.00
11.85
8.97
8.52
6.50
8.57
13.69
8.57
9.53
78
1.754
Shares (diluted)B
2.636
2.643
2.667
2.840
3.236
3.517
3.432
3.887
4.595
5.567
1.754
11.46%
9.75%
70
8.77
Buyback yield%
17.19
16.23
14.75
14.81
12.07
9.73
10.25
8.74
6.83
9.49
8.49
9.49
11.16
84
0.741
D/E ratiox
2.299
2.340
2.336
2.436
2.372
2.582
2.886
3.332
3.538
3.910
0.172
3.332
2.509
55
4.427
Enterprise value¥B
1.502
1.343
1.435
1.308
1.392
1.515
1.477
1.375
1.344
1.471
2.404
1.10%
(0.25%)
68
4.457
LT debt¥B
2.634
2.392
2.590
2.689
2.435
2.376
2.342
2.178
2.243
2.029
3.076
(3.58%)
(2.09%)
71
Revenue
¥5.220B
4.17%
1.00×
Cost of revenue
¥2.849B
4.24%
1.01×
Operating expenses
¥568.5M
3.62%
0.95×
Cash and investments
19.92%
Property and equipment
15.39%
Spread over hurdle
42.57%