1.352
Revenue¥B
2.320
2.347
2.416
2.532
2.540
2.551
2.604
2.625
2.729
2.766
1.463
1.71%
1.84%
64
17.80
Revenue growth%
11.86
12.86
10.14
10.37
12.97
10.50
8.92
6.34
3.36
4.76
9.81
6.34
10.26
74
27.66
Gross margin%
23.20
24.22
25.97
27.59
24.83
23.60
22.00
21.04
19.16
19.41
12.21
21.04
23.40
70
20.77
Operating margin%
29.03
29.57
31.06
28.59
27.23
29.92
30.37
31.98
29.26
31.43
17.62
30.37
29.75
33
21.85
Net margin%
22.03
20.75
23.41
24.25
25.22
25.23
27.20
24.37
24.06
24.05
3.90
24.37
24.15
43
36.67
P/E ratio (avg)x
33.40
34.77
35.32
35.09
40.01
45.00
47.51
55.75
58.99
58.04
29.39
55.75
42.50
92
20.64
EV/EBITx
18.74
16.73
14.92
16.63
15.37
14.81
16.24
16.52
14.76
16.27
27.33
16.24
16.26
88
28.61
FCF yield (avg)%
15.21
13.91
15.82
16.40
16.42
16.18
13.33
14.03
12.20
13.07
16.36
13.33
14.62
81
16.56
FCF margin%
19.06
20.90
23.69
24.78
24.49
25.66
27.17
24.23
24.48
22.32
26.31
24.48
24.36
43
1.330
FCF / Net incomex
0.851
0.947
1.010
1.082
1.091
1.079
0.997
1.044
1.036
1.083
1.621
1.044
1.040
34
9.79
ROIC%
19.80
21.44
20.53
22.93
21.90
21.34
22.22
20.38
23.22
20.82
11.75
21.34
21.39
70
20.70
Return on equity%
10.58
7.76
6.78
4.57
5.83
7.64
8.49
6.87
7.81
5.37
2.56
7.64
7.25
28
17.08
Return on assets%
22.27
19.74
18.27
15.58
12.72
12.77
10.84
8.41
7.62
4.99
21.70
8.41
12.75
28
0.81
EPS¥
0.64
0.70
0.71
0.83
0.96
1.03
1.11
1.09
1.03
1.13
0.88
3.41%
5.72%
—
18.28
EPS growth%
27.66
26.84
25.54
27.03
25.21
28.15
31.12
33.47
36.13
35.43
7.53
33.47
27.91
27
0.55
Bookvalue per sh¥
1.30
1.48
1.72
1.75
2.04
2.39
2.61
3.06
3.21
3.12
0.35
8.85%
10.12%
—
0.45
FCF per share¥
2.17
2.51
3.00
3.53
3.65
3.83
4.07
4.41
4.75
5.58
0.51
8.87%
10.09%
—
1.42
Dividend per sh¥
0.56
0.50
0.53
0.51
0.52
0.52
0.54
0.54
0.57
0.56
0.42
1.41%
0.79%
—
12.40
Div yield (avg)%
15.67
15.94
15.42
17.30
15.15
13.45
13.76
16.62
18.69
20.46
27.58
16.62
15.80
8
17.71
Payout ratio%
18.94
17.10
18.90
18.48
19.43
21.60
19.40
18.43
16.53
18.06
22.07
18.43
18.69
31
528.3
Shares (diluted)M
457.0
469.6
482.1
523.9
598.2
611.7
595.9
541.5
566.4
531.7
525.5
(2.33%)
1.06%
14
5.74
Buyback yield%
9.03
11.41
12.24
15.14
17.48
18.89
19.33
22.32
23.08
21.55
16.32
21.55
18.19
68
0.424
D/E ratiox
1.239
1.197
1.161
1.129
0.983
0.890
0.974
0.874
0.871
0.927
1.377
0.890
0.979
24
0.124
Enterprise value¥B
0.180
0.190
0.201
0.209
0.188
0.188
0.186
0.190
0.182
0.197
1.118
1.02%
0.57%
72
1.861
LT debt¥B
0.528
0.588
0.653
0.647
0.647
0.581
0.538
0.556
0.520
0.495
1.795
(5.20%)
(1.15%)
77
Revenue
¥2.766B
1.84%
1.00×
Cost of revenue
¥1.432B
2.05%
1.02×
Operating expenses
¥493.4M
2.08%
1.02×
Property and equipment
21.55%
Cash and investments
15.67%
Spread over hurdle
24.65%