0.386
Revenue¥B
1.003
1.098
1.182
1.275
1.405
1.560
1.705
1.815
1.968
2.177
0.420
9.16%
9.07%
25
12.75
Revenue growth%
27.78
25.30
22.37
24.86
24.34
21.63
24.02
26.41
24.50
25.82
15.66
24.50
24.68
5
28.27
Gross margin%
6.94
4.11
2.64
3.77
4.04
6.17
8.23
10.39
7.46
9.84
28.58
8.23
6.55
54
8.84
Operating margin%
24.91
24.18
23.08
24.80
26.47
27.10
28.10
27.49
26.08
27.35
14.61
27.35
26.27
59
18.38
Net margin%
26.55
28.14
27.71
30.36
33.04
31.45
33.74
36.55
35.06
33.95
24.38
33.95
32.24
58
13.48
P/E ratio (avg)x
9.598
9.698
10.54
11.82
11.76
13.39
12.29
12.01
13.19
13.46
11.93
13.19
11.91
7
25.71
EV/EBITx
14.97
14.75
14.76
13.57
14.77
13.67
14.44
13.27
14.36
15.87
20.11
14.36
14.60
56
5.10
FCF yield (avg)%
30.11
30.69
28.09
29.08
26.75
24.42
27.14
29.83
29.92
31.90
8.44
29.83
29.45
6
8.55
FCF margin%
21.20
20.11
21.24
18.80
21.05
19.08
20.04
22.65
24.55
24.34
23.39
22.65
21.12
69
0.492
FCF / Net incomex
1.069
1.115
1.104
1.267
1.486
1.614
1.805
1.794
2.042
1.963
1.288
1.805
1.550
85
4.76
ROIC%
22.09
24.42
24.33
26.55
27.85
27.86
27.00
27.14
26.61
28.15
20.21
27.14
26.81
41
27.68
Return on equity%
22.74
22.75
20.69
20.49
18.90
21.27
21.84
23.88
23.10
25.11
19.62
23.10
22.29
92
9.70
Return on assets%
14.45
13.26
14.31
11.55
12.98
13.70
11.39
9.53
7.50
6.44
8.92
9.53
12.27
32
0.73
EPS¥
0.42
0.48
0.50
0.47
0.53
0.59
0.58
0.63
0.66
0.61
0.77
2.58%
3.64%
—
19.30
EPS growth%
25.43
25.01
23.88
21.10
23.25
24.26
25.23
27.40
26.43
24.54
25.31
25.23
24.77
69
0.76
Bookvalue per sh¥
0.31
0.34
0.38
0.41
0.38
0.35
0.39
0.41
0.40
0.38
0.34
0.05%
0.99%
—
0.72
FCF per share¥
0.94
1.03
1.16
1.19
1.30
1.41
1.48
1.66
1.52
1.49
0.25
2.79%
4.35%
—
0.84
Dividend per sh¥
2.11
2.29
2.23
2.63
3.06
3.33
3.52
3.91
3.93
3.91
1.27
5.04%
7.73%
—
8.85
Div yield (avg)%
11.99
10.50
13.24
15.87
15.24
12.78
14.60
14.41
15.99
18.17
18.90
14.60
14.51
82
12.39
Payout ratio%
1.86
2.50
2.05
1.16
0.66
2.23
4.75
5.70
5.82
5.20
11.81
5.20
2.37
33
0.628
Shares (diluted)B
0.724
0.744
0.727
0.849
1.019
1.005
1.146
1.370
1.561
1.720
0.635
11.04%
9.18%
87
20.40
Buyback yield%
6.66
3.89
2.59
2.59
0.40
0.40
1.56
0.40
0.40
0.40
13.10
0.40
0.98
41
1.656
D/E ratiox
0.476
0.468
0.445
0.430
0.377
0.410
0.396
0.435
0.380
0.406
1.409
0.406
0.420
17
0.719
Enterprise value¥B
0.998
0.956
0.823
0.702
0.758
0.770
0.774
0.755
0.768
0.688
1.121
(1.94%)
(2.93%)
8
1.084
LT debt¥B
1.295
1.226
1.346
1.451
1.365
1.506
1.420
1.313
1.435
1.416
0.959
0.73%
1.94%
9
Revenue
¥2.177B
9.07%
1.00×
Cost of revenue
¥1.524B
9.07%
1.00×
Operating expenses
¥345.3M
9.30%
1.02×
Property and equipment
20.84%
Goodwill & intangibles
18.82%
Cash and investments
14.44%
Spread over hurdle
(3.31%)