1.593
Revenue¥B
1.503
1.588
1.689
1.780
1.853
1.934
2.075
2.135
2.234
2.377
1.649
5.11%
5.31%
13
3.72
Revenue growth%
26.04
27.97
28.66
27.88
30.16
31.23
33.91
32.72
33.58
30.74
6.50
32.72
30.45
51
13.47
Gross margin%
13.54
14.73
13.79
11.20
12.22
10.86
10.10
9.45
8.06
7.56
16.81
9.45
11.03
60
5.99
Operating margin%
12.17
9.94
8.30
9.55
8.07
7.67
7.99
8.71
9.89
9.30
29.09
8.71
9.01
23
23.00
Net margin%
10.51
12.05
10.94
12.20
12.48
14.82
14.34
16.01
18.24
19.69
2.88
16.01
13.41
73
27.30
P/E ratio (avg)x
24.82
24.25
23.68
21.67
22.71
23.57
25.72
24.95
25.62
26.09
10.78
25.62
24.53
84
9.509
EV/EBITx
53.44
59.33
67.41
71.11
75.07
74.76
87.20
89.35
98.06
97.86
36.30
89.35
74.92
13
5.01
FCF yield (avg)%
12.73
9.87
8.10
8.10
10.44
12.97
15.17
14.68
12.21
15.10
17.98
14.68
12.47
19
14.37
FCF margin%
2.60
3.68
1.29
0.51
0.57
0.77
0.40
0.40
0.40
1.85
12.32
0.40
0.67
67
0.501
FCF / Net incomex
0.618
0.683
0.744
0.744
0.755
0.862
1.025
1.097
1.055
1.093
1.552
1.055
0.808
36
17.55
ROIC%
28.06
25.08
25.66
23.96
21.73
22.68
24.87
24.68
22.63
22.49
11.16
22.68
24.32
73
10.21
Return on equity%
25.74
24.96
24.32
26.25
25.33
26.48
24.33
21.38
22.76
20.25
19.70
22.76
24.64
53
22.35
Return on assets%
0.40
0.40
0.40
0.40
2.94
1.67
1.83
1.31
2.77
1.19
10.71
1.67
1.25
31
2.24
EPS¥
1.64
1.62
1.47
1.58
1.47
1.65
1.58
1.62
1.61
1.55
2.50
1.04%
0.11%
—
25.93
EPS growth%
20.92
20.26
21.48
19.22
17.66
14.68
14.37
13.58
16.38
15.42
14.54
14.68
17.02
30
2.02
Bookvalue per sh¥
4.26
4.14
4.32
4.91
4.66
5.26
5.69
5.55
5.90
6.32
3.10
6.26%
3.83%
—
0.70
FCF per share¥
3.58
3.55
3.45
3.79
4.46
4.82
4.94
5.18
5.03
5.85
2.21
5.59%
5.97%
—
1.47
Dividend per sh¥
2.90
2.90
2.70
2.71
2.82
3.17
3.29
3.31
3.63
4.16
2.61
8.10%
4.13%
—
24.49
Div yield (avg)%
10.92
12.97
10.11
8.93
7.09
6.09
8.89
8.60
10.82
12.24
12.98
8.89
9.52
25
7.26
Payout ratio%
9.36
8.99
9.69
11.54
11.22
9.16
10.03
12.47
14.48
14.41
13.06
12.47
10.63
57
0.459
Shares (diluted)B
0.904
0.964
1.005
1.008
0.977
0.972
1.003
1.206
1.427
1.437
0.459
8.03%
6.55%
66
12.53
Buyback yield%
10.06
11.28
11.15
11.78
13.56
12.90
10.43
7.63
7.32
6.35
29.56
7.63
10.79
8
1.400
D/E ratiox
1.336
1.517
1.655
1.870
2.242
2.594
2.524
2.691
2.932
3.014
0.973
2.691
2.383
68
0.468
Enterprise value¥B
0.329
0.370
0.404
0.412
0.466
0.474
0.485
0.572
0.636
0.648
2.708
6.81%
6.45%
77
0.803
LT debt¥B
2.013
2.011
1.871
2.058
2.000
2.072
2.272
2.181
2.103
2.084
1.619
0.83%
(0.03%)
12
Revenue
¥2.377B
5.31%
1.00×
Cost of revenue
¥1.219B
4.90%
0.96×
Operating expenses
¥314.1M
5.72%
1.04×
Cash and investments
17.09%
Property and equipment
16.64%
Spread over hurdle
22.91%