0.830
Revenue¥B
1.595
1.619
1.680
1.697
1.713
1.754
1.759
1.801
1.815
1.807
0.864
1.07%
1.62%
41
2.84
Revenue growth%
28.28
25.40
25.87
28.41
29.13
29.03
28.82
30.18
29.68
27.26
12.86
29.03
28.61
40
21.73
Gross margin%
18.92
18.33
16.01
17.73
18.93
21.27
23.03
24.20
26.47
28.11
6.01
24.20
20.10
15
15.52
Operating margin%
19.34
18.23
18.89
20.72
22.66
22.99
20.28
22.40
21.64
21.23
15.42
21.64
20.98
25
23.67
Net margin%
26.94
27.74
27.88
25.85
26.48
27.99
29.87
29.84
27.88
25.41
3.66
27.99
27.81
64
20.11
P/E ratio (avg)x
10.36
11.16
11.69
11.51
12.60
12.62
13.39
13.37
15.40
14.61
6.394
13.39
12.61
56
16.32
EV/EBITx
49.66
51.36
54.57
62.67
62.86
61.60
69.88
72.03
68.83
81.57
34.11
69.88
62.77
32
19.30
FCF yield (avg)%
12.71
12.35
11.20
10.92
12.65
11.48
11.34
14.05
14.00
11.28
27.24
11.48
11.92
62
9.53
FCF margin%
13.37
12.51
13.60
15.20
13.37
15.24
13.36
14.00
13.85
16.50
29.92
14.00
13.72
59
0.184
FCF / Net incomex
0.307
0.338
0.337
0.367
0.413
0.414
0.409
0.390
0.364
0.381
0.755
0.390
0.374
84
21.39
ROIC%
17.31
17.30
14.42
15.88
14.65
15.47
15.19
12.25
14.92
13.25
18.39
14.92
15.05
59
13.34
Return on equity%
19.13
16.95
17.68
18.05
17.22
16.97
18.05
20.73
23.11
20.22
6.11
20.22
18.05
71
2.67
Return on assets%
2.01
1.55
3.37
3.16
5.11
2.53
4.58
2.56
0.40
0.40
12.52
2.53
2.55
29
2.02
EPS¥
2.18
2.59
2.53
2.83
3.13
3.64
3.92
4.58
4.78
4.70
2.26
8.48%
9.87%
—
26.99
EPS growth%
18.37
15.93
18.21
18.41
18.10
16.36
14.81
15.26
16.81
15.01
12.08
15.26
16.59
69
1.23
Bookvalue per sh¥
1.89
2.13
2.48
2.57
2.54
2.42
2.52
2.41
2.72
2.98
1.64
3.30%
6.05%
—
0.48
FCF per share¥
2.04
2.04
2.32
2.32
2.54
2.74
2.86
2.76
3.18
3.26
1.53
5.08%
4.17%
—
1.25
Dividend per sh¥
0.72
0.68
0.68
0.65
0.64
0.64
0.64
0.61
0.61
0.55
1.42
(3.11%)
(3.77%)
—
10.10
Div yield (avg)%
27.16
29.04
26.97
29.71
31.45
28.85
28.32
31.18
32.89
30.09
12.12
30.09
29.37
35
14.72
Payout ratio%
2.15
4.66
3.28
3.82
6.67
6.47
6.91
4.25
3.70
4.04
5.54
4.25
4.14
38
0.581
Shares (diluted)B
0.713
0.722
0.678
0.759
0.769
0.836
0.842
0.931
0.955
1.070
0.567
6.84%
4.61%
85
27.24
Buyback yield%
27.65
29.48
26.94
25.89
25.88
22.94
25.17
25.60
27.59
27.01
19.20
25.60
26.41
54
1.724
D/E ratiox
1.798
1.972
1.942
2.200
2.517
2.630
2.600
2.931
3.347
3.327
0.968
2.931
2.559
50
1.327
Enterprise value¥B
1.013
1.061
1.108
1.088
1.048
0.929
0.936
0.890
0.990
0.991
0.397
(1.10%)
(0.32%)
67
1.229
LT debt¥B
1.797
2.110
2.099
2.081
2.384
2.808
2.889
3.034
3.052
3.640
0.598
8.83%
8.23%
9
Revenue
¥1.807B
1.62%
1.00×
Cost of revenue
¥941.1M
1.55%
0.99×
Operating expenses
¥351.9M
1.96%
1.03×
Property and equipment
15.54%
Cash and investments
15.07%
Spread over hurdle
26.01%