1.008
Revenue¥B
1.445
1.572
1.711
1.838
1.924
2.032
2.210
2.401
2.584
2.752
1.104
7.43%
7.39%
55
16.38
Revenue growth%
1.53
2.23
4.46
2.83
5.50
5.54
7.79
8.77
11.20
10.72
16.99
8.77
5.52
40
29.65
Gross margin%
19.23
21.45
20.00
19.93
20.63
23.59
25.94
26.02
26.34
27.98
20.52
26.02
22.52
77
29.49
Operating margin%
15.09
12.52
15.04
13.74
14.74
14.99
14.14
16.02
18.36
15.74
13.47
15.74
15.02
80
18.62
Net margin%
20.17
19.03
20.98
18.10
17.05
16.74
14.01
15.16
13.14
12.66
28.90
14.01
16.90
66
15.44
P/E ratio (avg)x
24.50
26.60
31.15
31.02
32.12
35.89
42.36
44.16
49.11
57.00
27.03
44.16
34.00
29
24.61
EV/EBITx
29.26
29.69
30.95
29.53
28.92
25.66
23.03
24.81
24.56
25.86
22.96
24.81
27.39
17
4.28
FCF yield (avg)%
12.55
11.37
8.54
10.86
9.71
8.89
6.94
9.38
9.33
8.26
17.64
8.89
9.35
19
15.93
FCF margin%
14.98
17.50
15.62
17.39
18.19
17.00
17.01
17.43
19.41
20.84
20.78
17.43
17.41
25
1.078
FCF / Net incomex
1.207
1.285
1.253
1.200
1.175
1.122
1.091
1.031
1.016
1.114
0.157
1.091
1.148
75
7.61
ROIC%
13.05
15.82
17.17
19.02
20.26
20.81
22.30
24.28
23.41
24.74
29.00
23.41
20.54
30
2.49
Return on equity%
14.57
15.09
13.95
16.13
17.24
17.72
20.30
22.44
23.05
24.07
19.56
22.44
17.48
16
11.01
Return on assets%
6.07
8.52
11.00
8.51
9.22
8.34
11.14
9.99
11.46
10.55
14.40
10.55
9.61
89
2.30
EPS¥
0.49
0.47
0.51
0.58
0.54
0.56
0.52
0.59
0.56
0.62
2.56
2.70%
2.59%
—
21.38
EPS growth%
18.40
17.34
15.07
16.73
15.06
16.90
18.05
20.59
18.51
18.05
20.61
18.05
17.69
42
1.45
Bookvalue per sh¥
1.22
1.17
1.20
1.27
1.32
1.24
1.38
1.34
1.49
1.51
0.47
2.77%
3.15%
—
0.57
FCF per share¥
0.57
0.51
0.52
0.50
0.54
0.54
0.53
0.56
0.56
0.61
1.10
2.59%
0.57%
—
2.33
Dividend per sh¥
1.15
1.10
1.20
1.35
1.55
1.59
1.54
1.59
1.79
1.89
1.86
4.00%
6.43%
—
25.83
Div yield (avg)%
33.06
31.93
30.26
29.06
29.89
31.96
31.07
30.25
29.66
28.49
9.59
30.25
30.25
80
18.43
Payout ratio%
17.09
16.82
18.99
20.34
23.30
21.94
24.08
23.20
21.61
19.03
14.64
21.94
20.97
41
641.1
Shares (diluted)M
700.4
644.4
599.0
578.2
667.5
750.0
701.3
783.6
883.3
824.3
644.4
4.31%
1.41%
87
2.52
Buyback yield%
5.89
3.42
4.10
5.17
7.96
5.85
5.42
5.32
7.05
7.78
8.27
5.85
5.64
53
1.701
D/E ratiox
1.567
1.437
1.515
1.619
1.626
1.738
1.865
1.699
1.644
1.752
1.279
1.738
1.635
78
1.117
Enterprise value¥B
2.302
2.428
2.703
2.630
3.042
3.049
3.102
3.156
3.031
3.485
0.139
2.76%
4.77%
89
0.938
LT debt¥B
3.216
3.086
3.483
3.522
3.363
3.446
3.972
4.212
4.401
5.029
0.873
8.38%
5.64%
65
Revenue
¥2.752B
7.39%
1.00×
Cost of revenue
¥1.743B
7.34%
1.00×
Operating expenses
¥583.4M
7.17%
0.98×
Property and equipment
18.91%
Cash and investments
16.70%
Spread over hurdle
(2.29%)