1.022
Revenue¥B
5.861
6.157
6.468
6.940
7.308
7.838
8.222
8.908
9.711
10.64
1.073
7.81%
6.88%
21
13.76
Revenue growth%
18.70
16.98
19.01
19.39
17.75
16.65
16.92
14.13
15.79
16.82
4.62
16.65
16.95
48
3.93
Gross margin%
15.98
13.95
12.05
11.43
13.70
11.99
9.51
7.00
8.43
6.23
20.48
8.43
11.71
8
3.19
Operating margin%
12.75
11.92
9.42
9.29
7.82
5.07
7.31
4.45
4.34
6.51
29.83
5.07
7.57
58
26.09
Net margin%
15.30
17.59
15.64
16.78
17.41
16.49
16.38
16.20
18.90
15.97
12.68
16.38
16.43
12
35.70
P/E ratio (avg)x
15.71
15.39
16.30
18.78
18.29
19.97
19.22
20.74
23.65
24.92
32.02
20.74
19.00
33
10.49
EV/EBITx
13.97
13.71
12.62
10.86
11.00
10.51
10.90
11.60
10.37
10.63
8.168
10.63
10.95
79
13.91
FCF yield (avg)%
17.56
15.38
12.83
11.21
8.52
10.94
12.24
9.38
10.09
9.72
13.18
10.09
11.07
90
4.51
FCF margin%
11.92
13.47
15.73
16.71
16.34
19.03
17.06
16.85
16.22
17.59
13.05
17.06
16.52
93
0.358
FCF / Net incomex
1.366
1.514
1.505
1.792
2.099
2.401
2.382
2.656
3.030
3.206
1.360
2.656
2.240
84
13.90
ROIC%
23.16
23.26
23.18
24.42
27.19
24.66
25.03
25.57
23.92
24.24
24.84
24.66
24.33
63
17.06
Return on equity%
12.31
9.57
7.39
4.75
5.49
8.32
11.16
13.74
11.02
10.27
17.81
11.02
9.92
80
23.35
Return on assets%
22.00
20.67
21.37
20.01
20.57
20.99
19.90
18.46
21.36
19.14
17.44
19.90
20.62
93
6.71
EPS¥
4.87
4.68
4.68
4.32
4.32
3.97
3.52
3.13
3.44
3.53
6.85
(3.96%)
(2.52%)
—
11.03
EPS growth%
9.32
7.77
10.18
11.72
12.10
10.56
11.13
9.08
8.62
9.61
8.53
9.61
9.89
70
6.52
Bookvalue per sh¥
3.67
3.95
4.34
4.28
4.51
4.55
4.82
4.78
5.11
5.74
3.50
4.97%
5.78%
—
2.17
FCF per share¥
5.31
5.48
5.01
4.83
5.21
5.31
4.88
5.18
5.81
5.41
3.62
0.76%
1.38%
—
2.73
Dividend per sh¥
1.45
1.45
1.40
1.47
1.63
1.66
1.87
2.14
2.15
2.37
4.03
7.79%
4.95%
—
4.07
Div yield (avg)%
1.19
0.40
1.11
1.77
3.08
1.51
4.27
5.83
6.73
4.20
2.97
4.27
2.43
68
8.38
Payout ratio%
0.40
1.96
0.62
0.40
0.40
3.25
2.53
3.69
0.75
0.40
20.88
2.53
0.69
9
1.265
Shares (diluted)B
1.282
1.106
1.064
0.958
1.021
0.910
0.840
0.710
0.746
0.758
1.232
(5.78%)
(5.45%)
5
3.45
Buyback yield%
23.62
24.10
21.16
21.47
18.48
18.74
18.82
18.54
16.11
16.03
24.52
18.54
18.78
17
1.197
D/E ratiox
0.223
0.234
0.228
0.201
0.213
0.194
0.192
0.191
0.174
0.170
0.362
0.191
0.198
37
3.978
Enterprise value¥B
7.719
7.978
8.323
9.459
9.440
9.201
8.723
8.007
8.547
8.622
3.137
(1.80%)
1.99%
70
11.11
LT debt¥B
8.101
8.021
7.780
7.021
6.810
6.880
6.241
6.369
6.141
6.159
6.591
(1.99%)
(3.01%)
24
Revenue
¥10.64B
6.88%
1.00×
Cost of revenue
¥5.479B
7.31%
1.04×
Operating expenses
¥1.746B
6.66%
0.98×
Cash and investments
16.65%
Property and equipment
14.20%
Spread over hurdle
28.98%