0.637
Revenue¥B
1.201
1.253
1.325
1.361
1.439
1.544
1.638
1.710
1.808
1.894
0.683
5.64%
5.06%
19
19.08
Revenue growth%
25.27
26.11
24.73
23.78
21.46
21.52
22.10
23.79
23.53
24.50
4.70
23.53
23.79
35
21.80
Gross margin%
14.06
11.54
12.25
12.45
13.45
15.70
14.25
13.31
13.39
12.41
14.20
13.39
13.35
10
15.51
Operating margin%
13.00
11.97
10.90
11.73
11.02
8.54
9.19
7.27
5.08
6.09
13.25
7.27
10.04
77
17.73
Net margin%
10.90
13.83
12.24
12.13
14.21
14.47
12.48
12.23
10.36
8.13
26.69
12.23
12.24
7
10.67
P/E ratio (avg)x
39.72
39.08
46.68
54.60
54.48
63.82
75.97
78.34
77.86
91.97
21.64
77.86
59.21
62
12.17
EV/EBITx
6.403
6.277
6.401
5.904
6.318
6.409
5.876
5.985
5.537
5.233
28.87
5.876
6.131
19
10.54
FCF yield (avg)%
16.90
16.37
16.01
18.82
18.53
20.34
21.21
20.63
22.43
23.62
21.84
21.21
19.58
37
8.37
FCF margin%
12.68
14.22
14.05
15.68
15.26
13.45
11.38
9.33
12.11
12.26
10.30
12.11
13.06
65
1.695
FCF / Net incomex
0.221
0.220
0.245
0.264
0.263
0.263
0.273
0.271
0.289
0.286
1.313
0.273
0.263
76
5.82
ROIC%
11.86
13.33
13.46
11.35
12.90
11.00
8.66
9.89
12.13
9.32
21.13
9.89
11.61
44
11.37
Return on equity%
25.47
26.72
28.77
29.78
28.53
31.16
31.38
34.32
33.47
31.72
9.06
31.72
30.47
50
4.58
Return on assets%
23.79
20.86
20.98
20.68
23.54
23.14
25.54
26.82
25.13
26.97
25.02
25.54
23.67
94
4.68
EPS¥
5.72
5.65
6.26
7.17
7.37
7.45
7.70
9.07
9.04
10.35
5.19
7.04%
5.66%
—
15.94
EPS growth%
10.53
7.81
6.80
6.25
8.17
7.58
5.12
5.70
7.88
6.69
4.31
6.69
7.19
24
3.40
Bookvalue per sh¥
3.11
2.79
2.82
3.01
3.27
3.00
2.86
3.04
3.00
3.01
0.93
(1.67%)
0.03%
—
2.18
FCF per share¥
5.45
6.14
6.91
7.93
8.68
8.24
8.98
9.98
10.71
10.85
1.09
4.57%
7.70%
—
3.88
Dividend per sh¥
4.64
4.79
5.25
4.95
4.67
4.34
4.15
4.65
5.23
5.60
1.23
3.68%
3.00%
—
10.61
Div yield (avg)%
10.16
10.57
10.91
11.90
9.73
11.81
13.70
13.21
15.36
14.76
27.47
13.70
11.86
68
7.07
Payout ratio%
0.40
1.35
1.49
4.01
5.24
6.01
5.68
6.59
5.91
6.11
7.46
6.01
5.46
90
0.266
Shares (diluted)B
0.311
0.364
0.433
0.482
0.556
0.570
0.664
0.807
0.956
1.005
0.269
12.59%
13.02%
39
2.03
Buyback yield%
16.00
14.12
15.58
13.35
13.84
15.74
13.77
12.31
10.90
9.53
26.77
12.31
13.81
66
1.198
D/E ratiox
1.574
1.702
1.738
1.933
2.072
2.056
2.054
2.295
2.530
2.558
1.179
2.295
2.055
9
1,661
Enterprise value¥M
622.4
705.8
666.4
624.3
626.1
624.9
687.7
692.6
711.6
794.9
229.2
4.89%
3.35%
70
519.2
LT debt¥M
503.9
482.6
554.4
578.4
559.1
621.8
617.9
626.3
661.5
734.9
606.8
5.62%
3.72%
80
Revenue
¥1.894B
5.06%
1.00×
Cost of revenue
¥1.258B
5.13%
1.01×
Operating expenses
¥202.8M
5.84%
1.08×
Cash and investments
18.35%
Property and equipment
17.21%
Spread over hurdle
14.52%