0.228
Revenue¥B
0.947
1.036
1.129
1.193
1.265
1.374
1.484
1.602
1.736
1.872
0.248
8.15%
7.74%
72
24.98
Revenue growth%
9.52
8.12
6.50
5.39
7.52
8.02
10.93
12.24
10.08
10.69
20.39
10.69
8.82
50
22.84
Gross margin%
4.11
6.18
4.65
3.18
4.33
3.65
3.23
4.41
5.95
4.14
8.46
4.14
4.24
33
20.59
Operating margin%
29.01
29.27
27.91
30.05
31.60
32.44
30.15
27.35
26.49
29.39
5.40
29.39
29.33
42
21.45
Net margin%
16.76
15.21
17.59
15.75
15.07
14.02
16.33
16.38
16.42
13.89
28.83
16.33
16.04
83
9.994
P/E ratio (avg)x
41.29
46.78
45.24
49.04
44.40
46.10
42.15
38.88
38.81
35.56
23.99
38.88
43.27
19
24.06
EV/EBITx
13.66
15.73
14.59
16.70
17.30
19.47
21.82
22.14
21.55
21.60
13.40
21.60
18.38
63
29.39
FCF yield (avg)%
5.13
3.17
0.92
0.79
0.40
0.40
0.40
0.40
2.99
1.98
3.23
0.40
0.85
43
17.42
FCF margin%
19.08
18.82
18.57
16.38
15.20
14.20
16.98
19.53
17.15
17.44
19.44
17.15
17.30
35
0.664
FCF / Net incomex
1.134
1.157
1.205
1.221
1.087
0.976
0.948
0.831
0.868
0.793
1.749
0.868
1.031
27
14.38
ROIC%
8.50
9.22
7.63
6.00
3.85
3.92
1.75
3.62
6.09
5.61
5.32
3.92
5.80
9
10.75
Return on equity%
10.24
10.75
9.91
10.35
10.22
7.50
6.74
5.91
7.19
9.61
2.05
7.19
9.76
55
3.37
Return on assets%
11.05
13.84
12.76
11.67
9.37
8.90
11.70
12.20
14.52
14.62
20.55
12.20
11.95
59
5.24
EPS¥
10.41
11.59
11.24
12.24
13.08
14.86
15.61
14.98
16.53
16.16
5.49
4.33%
4.35%
—
28.20
EPS growth%
17.15
16.35
18.20
16.16
13.88
13.74
16.48
14.03
16.78
16.20
26.09
16.20
16.28
57
2.37
Bookvalue per sh¥
1.72
1.73
1.82
1.95
1.87
2.00
1.81
1.59
1.54
1.39
8.12
(5.86%)
(3.75%)
—
3.18
FCF per share¥
10.86
11.91
11.24
9.74
8.98
9.33
9.63
9.81
9.97
10.62
6.48
3.41%
0.66%
—
8.43
Dividend per sh¥
3.76
3.98
4.37
5.02
4.69
5.25
5.62
6.12
6.91
6.90
4.07
8.05%
7.38%
—
6.76
Div yield (avg)%
29.30
27.41
25.59
26.84
24.75
24.75
26.38
27.48
24.81
23.82
2.93
24.81
25.98
46
23.63
Payout ratio%
19.00
18.80
17.75
18.51
18.25
18.42
16.28
15.77
15.96
18.79
2.89
16.28
18.34
30
146.7
Shares (diluted)M
98.47
92.40
94.78
97.62
84.46
90.31
95.87
89.79
91.27
97.41
143.3
2.89%
(0.94%)
56
26.00
Buyback yield%
18.40
17.13
17.12
19.51
19.02
17.81
16.41
14.46
16.17
17.23
6.24
16.41
17.18
18
1.169
D/E ratiox
0.597
0.526
0.575
0.631
0.689
0.738
0.750
0.792
0.738
0.671
1.116
0.738
0.680
14
1.324
Enterprise value¥B
1.097
1.160
1.211
1.062
0.975
0.888
0.806
0.850
0.825
0.771
0.868
(4.59%)
(2.73%)
92
1.414
LT debt¥B
1.420
1.473
1.667
1.843
1.976
2.029
2.099
2.092
2.233
2.144
0.568
1.65%
3.41%
40
Revenue
¥1.872B
7.74%
1.00×
Cost of revenue
¥836.7M
8.17%
1.04×
Operating expenses
¥414.6M
7.77%
1.00×
Cash and investments
18.32%
Property and equipment
16.44%
Spread over hurdle
12.44%