1.643
Revenue¥B
1.023
1.094
1.167
1.206
1.295
1.342
1.426
1.487
1.528
1.591
1.715
4.20%
5.07%
40
8.95
Revenue growth%
3.52
1.00
0.40
2.09
2.68
1.63
1.10
3.63
1.56
0.40
9.17
1.56
1.60
36
20.50
Gross margin%
12.54
13.63
11.31
8.87
8.16
9.59
11.32
13.22
11.76
14.03
14.63
11.76
11.54
63
8.15
Operating margin%
26.37
23.97
23.67
20.82
21.11
22.52
20.50
19.29
18.90
21.76
28.27
20.50
21.43
52
28.51
Net margin%
26.51
24.65
26.74
29.32
29.56
29.91
28.93
31.88
29.17
29.86
21.27
29.86
29.24
50
20.07
P/E ratio (avg)x
47.12
45.90
47.21
54.68
52.71
50.50
55.80
56.59
56.12
58.47
15.99
56.12
53.70
41
6.424
EV/EBITx
24.92
24.02
23.30
24.39
21.90
19.51
19.37
19.29
19.72
18.24
13.47
19.37
20.81
91
4.88
FCF yield (avg)%
27.84
26.78
26.76
24.29
26.96
29.49
27.21
25.80
26.32
23.83
8.22
26.32
26.77
30
5.19
FCF margin%
22.33
21.67
21.08
22.21
20.57
18.11
17.52
16.23
14.54
16.10
26.86
16.23
19.34
32
1.085
FCF / Net incomex
0.919
1.003
1.097
1.247
1.297
1.456
1.606
1.582
1.727
1.609
0.750
1.606
1.376
52
18.54
ROIC%
20.63
23.11
20.55
19.19
19.29
18.09
16.18
13.95
13.31
15.30
5.84
15.30
18.64
9
20.06
Return on equity%
12.35
13.11
14.88
13.32
15.56
13.27
12.77
13.26
13.10
11.96
2.93
13.10
13.18
74
28.01
Return on assets%
16.68
14.79
15.31
15.12
13.53
14.05
14.18
14.26
12.10
10.65
16.64
14.05
14.22
48
0.37
EPS¥
0.81
0.87
0.96
0.99
0.96
1.11
1.12
1.21
1.24
1.41
0.41
8.13%
6.91%
—
29.94
EPS growth%
19.56
17.86
18.33
20.95
19.46
18.46
17.09
17.44
16.99
18.33
23.49
17.44
18.33
44
0.56
Bookvalue per sh¥
0.24
0.23
0.22
0.25
0.29
0.27
0.25
0.27
0.30
0.33
0.71
2.69%
3.79%
—
0.32
FCF per share¥
0.68
0.75
0.83
0.93
0.93
0.99
1.05
1.03
1.04
1.02
0.36
1.80%
3.80%
—
0.46
Dividend per sh¥
0.99
0.94
0.97
1.02
1.16
1.30
1.49
1.42
1.36
1.36
0.66
3.11%
4.18%
—
25.79
Div yield (avg)%
25.37
23.61
23.61
22.10
24.84
22.59
22.97
25.52
22.96
19.98
25.55
22.96
23.29
38
6.77
Payout ratio%
1.69
1.88
4.36
5.04
4.51
7.45
8.04
6.81
8.39
8.72
4.20
8.04
5.92
64
1.132
Shares (diluted)B
1.163
1.094
1.155
1.129
1.146
1.029
1.064
1.045
1.102
0.969
1.161
(3.30%)
(2.71%)
65
24.91
Buyback yield%
18.59
19.61
22.21
20.91
23.34
23.28
25.27
26.62
27.63
28.04
12.56
26.62
23.31
72
1.792
D/E ratiox
0.157
0.142
0.156
0.159
0.157
0.165
0.160
0.175
0.175
0.166
0.737
0.166
0.159
93
0.322
Enterprise value¥B
0.958
0.974
0.873
0.844
0.764
0.745
0.637
0.577
0.594
0.597
1.645
(4.83%)
(5.52%)
72
1,948
LT debt¥M
76.48
79.37
70.10
69.88
59.94
63.92
58.42
63.03
57.05
60.59
155.7
0.21%
(1.98%)
74
Revenue
¥1.591B
5.07%
1.00×
Cost of revenue
¥1.043B
4.87%
0.98×
Operating expenses
¥262.1M
6.31%
1.12×
Cash and investments
15.39%
Property and equipment
15.33%
Spread over hurdle
(5.46%)