0.685
Revenue¥B
1.094
1.169
1.261
1.381
1.501
1.612
1.770
1.915
2.035
2.159
0.720
7.54%
7.76%
73
17.74
Revenue growth%
27.85
27.46
28.92
29.50
29.93
31.10
33.02
30.94
32.69
30.20
12.28
31.10
30.07
91
21.33
Gross margin%
10.07
11.70
12.74
13.75
15.64
14.26
13.42
12.36
9.79
12.08
29.12
12.36
12.55
54
21.67
Operating margin%
14.01
13.69
15.28
16.58
18.33
20.64
20.08
19.16
17.13
18.37
17.57
19.16
17.73
68
8.64
Net margin%
9.59
8.25
9.86
12.56
9.88
8.89
6.66
5.79
8.34
9.66
13.92
8.34
9.24
74
25.05
P/E ratio (avg)x
15.61
16.98
17.12
15.97
14.22
15.28
13.23
13.86
13.45
13.69
11.95
13.69
14.75
84
19.55
EV/EBITx
41.71
43.62
43.47
48.46
45.88
43.60
40.84
38.12
39.25
36.46
9.596
39.25
42.59
81
5.01
FCF yield (avg)%
30.43
33.35
31.99
29.98
28.00
27.39
25.25
26.84
28.64
28.51
24.83
27.39
28.57
38
28.55
FCF margin%
9.20
7.05
7.03
4.41
5.26
4.14
2.40
2.12
1.49
3.26
22.63
2.40
4.27
21
0.323
FCF / Net incomex
1.144
1.284
1.445
1.348
1.533
1.415
1.604
1.467
1.639
1.744
1.408
1.604
1.456
15
20.15
ROIC%
16.46
14.77
17.55
15.70
17.18
16.18
14.10
11.22
10.99
11.89
9.37
11.89
15.24
58
18.50
Return on equity%
33.83
32.36
33.59
34.39
36.80
37.17
36.93
37.36
35.48
34.06
11.22
36.93
34.94
34
25.59
Return on assets%
26.30
27.29
24.66
23.73
26.38
27.10
29.98
32.29
30.14
28.69
17.33
29.98
27.19
15
0.67
EPS¥
0.79
0.74
0.81
0.83
0.78
0.71
0.68
0.69
0.61
0.53
0.73
(7.38%)
(3.27%)
—
4.27
EPS growth%
25.69
27.23
25.29
24.62
24.30
23.24
25.24
23.78
21.33
23.44
29.81
23.44
24.46
22
0.35
Bookvalue per sh¥
0.89
0.92
0.91
1.02
1.10
1.16
1.31
1.47
1.41
1.28
0.63
3.02%
3.53%
—
1.21
FCF per share¥
0.89
0.78
0.74
0.66
0.58
0.54
0.51
0.49
0.45
0.40
0.26
(7.40%)
(8.13%)
—
1.26
Dividend per sh¥
1.40
1.48
1.46
1.65
1.60
1.51
1.69
1.72
1.67
1.69
0.59
1.10%
1.85%
—
26.36
Div yield (avg)%
11.08
12.99
11.50
12.52
10.40
12.45
13.93
12.27
13.17
15.83
4.18
13.17
12.49
90
27.50
Payout ratio%
6.16
6.50
4.73
7.34
4.65
3.77
3.58
1.80
0.40
0.99
20.40
1.80
4.21
62
1.670
Shares (diluted)B
1.499
1.420
1.239
1.273
1.352
1.401
1.374
1.373
1.264
1.185
1.647
(2.61%)
(2.18%)
25
25.08
Buyback yield%
20.23
18.34
18.47
15.74
16.38
14.06
14.60
16.34
13.57
10.69
21.85
14.06
16.04
58
0.465
D/E ratiox
1.183
1.227
1.310
1.365
1.449
1.481
1.457
1.447
1.648
1.808
0.695
1.481
1.448
23
1.217
Enterprise value¥B
2.398
2.661
2.761
2.762
3.070
2.885
3.181
3.179
3.089
2.862
0.548
(1.39%)
2.37%
31
0.555
LT debt¥B
2.590
2.687
2.882
3.370
3.373
3.550
4.157
4.591
4.844
5.022
2.455
8.29%
7.56%
39
Revenue
¥2.159B
7.76%
1.00×
Cost of revenue
¥1.169B
7.39%
0.97×
Operating expenses
¥448.2M
8.28%
1.05×
Property and equipment
18.73%
Cash and investments
18.57%
Spread over hurdle
12.76%