0.672
Revenue¥B
1.779
1.854
1.928
2.014
2.166
2.270
2.443
2.542
2.742
2.875
0.740
5.83%
5.41%
82
27.90
Revenue growth%
28.41
25.56
27.37
25.37
28.01
25.07
27.49
26.53
25.06
26.50
6.21
26.50
26.51
26
18.39
Gross margin%
16.23
17.47
19.37
20.69
18.06
17.27
17.06
16.68
15.44
15.41
14.19
16.68
17.16
36
28.44
Operating margin%
13.12
14.60
16.96
16.13
13.61
13.35
15.77
15.93
14.69
13.55
15.59
14.69
14.65
92
24.82
Net margin%
31.82
32.67
32.19
32.61
32.86
30.39
27.85
25.83
28.80
25.86
25.66
27.85
31.10
12
14.05
P/E ratio (avg)x
14.70
16.22
14.24
15.55
13.54
11.82
12.37
11.00
11.93
10.50
17.19
11.82
12.95
72
33.34
EV/EBITx
42.44
50.22
55.50
57.67
58.39
70.92
73.80
86.02
88.58
87.86
16.15
86.02
64.65
8
27.12
FCF yield (avg)%
4.15
1.45
0.40
0.40
2.57
5.06
4.73
4.93
5.56
3.21
15.29
4.93
3.68
89
19.49
FCF margin%
33.38
31.54
28.75
26.11
25.28
24.82
26.00
24.85
25.88
23.95
17.24
24.85
25.94
44
1.002
FCF / Net incomex
1.705
1.883
1.880
2.046
1.786
1.925
1.739
1.622
1.569
1.411
0.350
1.622
1.763
90
17.26
ROIC%
2.11
5.06
5.88
4.67
5.51
8.37
6.76
4.39
3.04
1.22
27.36
4.39
4.86
64
6.30
Return on equity%
26.22
28.03
30.73
33.50
31.27
29.49
32.18
29.48
28.05
28.66
25.17
29.48
29.49
86
24.62
Return on assets%
15.77
14.51
15.33
15.32
17.80
14.87
16.68
19.33
19.66
16.68
5.87
16.68
16.22
16
0.78
EPS¥
1.63
1.73
1.86
1.70
1.73
1.88
1.95
1.88
1.96
1.98
0.85
2.63%
3.05%
—
20.89
EPS growth%
22.70
24.22
22.93
21.18
19.51
18.89
21.71
18.83
17.14
17.21
20.10
18.83
20.35
39
1.29
Bookvalue per sh¥
3.02
3.29
3.43
3.63
4.01
4.75
4.63
5.31
5.64
5.48
0.94
6.45%
7.85%
—
1.77
FCF per share¥
0.33
0.30
0.32
0.34
0.33
0.31
0.33
0.34
0.31
0.29
0.53
(2.92%)
(2.02%)
—
1.50
Dividend per sh¥
1.39
1.54
1.64
1.57
1.71
1.93
2.00
1.79
1.79
2.01
0.78
3.32%
2.82%
—
14.41
Div yield (avg)%
14.81
13.10
12.88
12.05
13.66
14.81
17.16
17.84
15.90
15.88
11.44
15.90
14.81
76
13.50
Payout ratio%
4.76
2.39
5.12
6.00
5.67
8.18
7.25
5.32
6.99
6.60
21.63
6.99
5.84
93
1.273
Shares (diluted)B
1.205
1.267
1.419
1.417
1.549
1.542
1.505
1.587
1.577
1.727
1.253
2.20%
2.84%
73
6.67
Buyback yield%
6.71
9.01
9.89
7.84
6.47
4.41
3.49
5.50
3.97
6.55
2.65
4.41
6.51
49
0.732
D/E ratiox
1.464
1.507
1.645
1.857
2.205
2.574
2.499
2.895
2.846
3.255
1.604
2.846
2.352
44
2.882
Enterprise value¥B
1.607
1.547
1.682
1.766
1.992
1.823
1.972
1.830
2.078
2.257
3.647
2.53%
3.87%
73
0.529
LT debt¥B
2.511
2.641
2.292
2.239
2.304
2.443
2.304
2.466
2.622
2.715
2.820
3.34%
0.45%
32
Revenue
¥2.875B
5.41%
1.00×
Cost of revenue
¥2.013B
5.41%
1.00×
Operating expenses
¥603.2M
5.91%
1.05×
Property and equipment
18.36%
Cash and investments
16.63%
Spread over hurdle
(4.04%)