0.639
Revenue¥B
1.110
1.179
1.257
1.332
1.432
1.570
1.651
1.782
1.879
2.060
0.699
7.55%
7.20%
47
14.59
Revenue growth%
21.46
18.56
18.77
18.97
19.90
19.09
20.71
18.62
21.12
19.95
29.66
19.95
19.50
57
7.74
Gross margin%
17.01
16.51
15.19
14.74
15.22
12.69
9.96
7.02
4.14
6.09
10.50
7.02
13.72
86
18.46
Operating margin%
23.53
23.31
20.55
19.71
18.25
21.11
23.98
21.15
23.79
25.29
9.41
23.79
22.23
7
28.98
Net margin%
31.46
29.42
29.18
26.53
28.32
29.38
29.40
29.72
31.15
28.29
2.17
29.40
29.39
94
17.92
P/E ratio (avg)x
17.22
16.74
18.70
21.30
24.11
23.85
27.36
31.40
34.63
34.54
28.36
31.40
23.98
69
9.396
EV/EBITx
15.79
16.78
16.68
18.60
18.74
17.54
18.84
19.39
20.76
21.90
11.18
19.39
18.67
31
8.65
FCF yield (avg)%
11.87
13.13
11.75
12.69
13.45
12.30
11.13
8.92
7.34
8.49
27.69
8.92
11.81
23
22.44
FCF margin%
0.93
0.40
2.87
1.32
4.15
4.12
3.14
1.19
3.11
1.89
4.81
3.11
2.38
62
1.122
FCF / Net incomex
2.210
2.099
2.318
2.375
2.642
2.638
2.625
2.472
2.310
2.378
1.277
2.472
2.377
84
11.57
ROIC%
16.60
14.08
14.63
15.88
13.19
15.03
12.24
13.54
10.65
9.56
26.73
12.24
13.81
62
11.81
Return on equity%
10.53
12.80
9.85
10.91
11.22
11.21
13.52
16.36
16.50
14.99
24.71
14.99
12.01
64
16.56
Return on assets%
5.09
6.91
5.71
4.21
2.48
1.72
2.51
0.40
0.40
0.40
15.18
0.40
2.50
60
0.65
EPS¥
0.43
0.44
0.48
0.50
0.57
0.63
0.66
0.73
0.82
0.96
0.69
10.97%
8.09%
—
5.72
EPS growth%
21.97
19.77
19.66
21.71
19.23
19.36
17.53
17.08
18.72
20.23
26.49
18.72
19.51
37
0.93
Bookvalue per sh¥
0.43
0.36
0.31
0.33
0.35
0.33
0.29
0.29
0.28
0.25
0.58
(6.39%)
(5.61%)
—
0.48
FCF per share¥
1.05
1.15
1.08
1.15
1.20
1.20
1.31
1.48
1.64
1.69
0.54
7.13%
5.13%
—
0.77
Dividend per sh¥
0.58
0.63
0.61
0.57
0.53
0.47
0.50
0.53
0.55
0.57
0.63
1.23%
(1.62%)
—
28.49
Div yield (avg)%
7.21
7.84
8.35
10.25
7.89
6.04
7.96
6.40
5.39
4.66
17.07
6.04
7.53
70
9.47
Payout ratio%
7.25
5.69
4.24
3.46
3.02
0.75
1.53
0.40
0.40
0.40
15.01
0.40
2.27
39
855.8
Shares (diluted)M
743.5
791.2
881.5
962.4
889.9
802.2
762.6
693.9
723.4
646.4
877.6
(6.20%)
(2.48%)
31
3.67
Buyback yield%
25.23
27.99
28.63
31.28
33.14
32.33
34.97
35.30
33.06
34.91
4.41
34.91
32.70
56
1.613
D/E ratiox
1.821
2.147
2.078
2.335
2.632
2.696
3.051
3.388
3.335
3.501
0.562
3.335
2.664
47
1,692
Enterprise value¥M
786.9
791.5
737.0
716.3
654.5
707.0
734.7
696.6
665.0
572.5
438.1
(2.64%)
(3.18%)
93
1.418
LT debt¥B
0.212
0.231
0.253
0.258
0.258
0.259
0.281
0.295
0.308
0.295
1.608
2.72%
4.92%
94
Revenue
¥2.060B
7.20%
1.00×
Cost of revenue
¥1.442B
7.20%
1.00×
Operating expenses
¥466.4M
7.36%
1.02×
Cash and investments
17.22%
Property and equipment
16.52%
Spread over hurdle
15.61%