0.496
Revenue¥B
1.083
1.140
1.201
1.303
1.398
1.482
1.550
1.647
1.776
1.882
0.529
6.13%
6.50%
77
26.55
Revenue growth%
5.11
2.68
1.94
1.75
1.38
0.64
0.40
0.40
0.40
0.40
16.53
0.40
1.01
61
28.00
Gross margin%
6.05
6.94
7.60
5.07
6.80
7.24
6.41
3.97
2.19
3.61
26.13
3.97
6.23
52
20.34
Operating margin%
26.83
25.00
25.32
27.25
30.13
30.37
33.34
35.21
34.75
37.05
27.07
34.75
30.25
90
11.34
Net margin%
11.75
11.53
10.72
12.81
12.99
10.59
9.97
7.34
7.33
8.58
10.30
8.58
10.65
33
28.22
P/E ratio (avg)x
27.57
31.32
33.98
35.29
33.09
34.83
36.99
35.62
38.12
38.92
28.66
36.99
35.06
59
22.13
EV/EBITx
21.97
22.58
23.89
25.25
28.06
30.43
29.11
32.92
34.24
34.28
18.27
32.92
28.58
58
16.96
FCF yield (avg)%
9.77
9.36
12.07
10.85
13.41
11.15
12.82
12.36
12.32
13.02
19.86
12.36
12.20
18
15.86
FCF margin%
26.11
25.25
25.51
24.83
25.24
22.31
23.42
21.40
22.66
21.96
26.12
22.31
24.12
10
1.635
FCF / Net incomex
0.601
0.621
0.585
0.586
0.645
0.645
0.704
0.807
0.756
0.844
1.036
0.756
0.645
78
21.06
ROIC%
15.17
12.79
15.53
18.46
19.28
18.14
16.16
14.09
11.91
11.72
21.89
14.09
15.35
41
24.50
Return on equity%
22.29
21.62
20.71
19.42
16.53
15.09
12.99
13.45
13.53
16.43
2.48
13.53
16.48
8
11.06
Return on assets%
32.90
34.40
32.87
30.58
31.29
33.66
31.30
33.86
34.47
37.27
18.75
33.86
33.28
83
0.97
EPS¥
3.21
3.59
3.96
3.67
3.90
3.84
3.72
3.60
3.52
3.85
1.04
(0.26%)
1.11%
—
21.71
EPS growth%
14.11
16.33
14.25
13.92
13.89
16.08
18.81
20.09
18.97
16.86
13.11
18.81
16.20
41
0.88
Bookvalue per sh¥
1.63
1.49
1.65
1.78
1.89
1.84
1.69
1.93
2.13
2.22
1.21
3.23%
3.19%
—
2.07
FCF per share¥
1.85
2.03
2.41
2.43
2.48
2.38
2.27
2.41
2.51
2.63
2.13
1.13%
3.39%
—
1.83
Dividend per sh¥
3.22
3.82
3.87
4.39
4.47
5.25
5.95
6.13
5.81
6.47
2.79
7.66%
7.38%
—
26.73
Div yield (avg)%
9.13
7.83
9.05
8.30
6.41
9.18
11.18
13.99
13.20
16.01
5.89
13.20
9.15
13
8.87
Payout ratio%
23.68
20.95
18.27
18.81
20.78
23.54
22.26
20.81
22.85
21.76
15.39
22.26
21.36
5
153.7
Shares (diluted)M
116.7
125.9
131.8
130.8
129.2
129.7
134.9
140.4
140.6
151.4
155.2
3.23%
3.19%
45
4.65
Buyback yield%
28.31
29.51
30.70
30.97
32.55
29.80
28.26
26.37
27.96
26.47
26.91
27.96
28.91
76
1.170
D/E ratiox
1.604
1.837
2.068
2.151
2.173
2.480
2.339
2.306
2.320
2.221
0.592
2.320
2.197
53
1,465
Enterprise value¥M
243.1
277.0
312.4
366.1
441.9
528.8
630.8
711.3
746.8
887.7
390.0
14.97%
13.72%
33
1.292
LT debt¥B
1.170
1.195
1.254
1.184
1.233
1.253
1.478
1.482
1.628
1.546
1.141
4.64%
4.08%
34
Revenue
¥1.882B
6.50%
1.00×
Cost of revenue
¥1.317B
6.50%
1.00×
Operating expenses
¥260.7M
5.62%
0.92×
Cash and investments
20.95%
Property and equipment
14.57%
Spread over hurdle
41.74%