1.267
Revenue¥B
0.770
0.841
0.909
0.976
1.036
1.107
1.211
1.311
1.432
1.528
1.363
8.08%
7.87%
27
26.16
Revenue growth%
21.95
20.35
20.48
21.96
22.38
22.54
20.22
21.47
22.80
21.63
11.30
21.63
21.79
54
20.30
Gross margin%
21.85
22.69
21.98
20.89
20.54
21.42
22.66
24.61
22.60
20.74
14.05
22.60
21.91
69
22.72
Operating margin%
13.95
11.14
13.46
14.63
14.15
13.89
11.93
11.12
9.57
8.14
7.52
11.12
12.69
32
11.52
Net margin%
23.18
22.74
19.83
22.47
20.40
22.29
23.80
25.22
22.96
20.84
22.31
22.96
22.60
44
29.27
P/E ratio (avg)x
15.47
14.57
15.40
16.60
16.76
17.72
16.74
16.23
18.38
19.87
7.720
17.72
16.67
22
17.58
EV/EBITx
29.56
31.41
32.45
36.82
36.21
41.34
42.48
48.49
55.99
54.60
11.63
48.49
39.08
25
27.48
FCF yield (avg)%
8.04
6.33
4.44
3.53
1.87
3.71
2.23
1.52
4.18
4.88
2.59
3.71
3.95
83
26.20
FCF margin%
17.23
15.17
15.55
15.36
17.69
16.56
17.75
18.28
18.66
17.28
27.78
17.75
17.25
73
0.324
FCF / Net incomex
1.444
1.705
1.864
2.017
2.171
2.247
2.482
2.582
2.925
3.030
1.404
2.582
2.209
85
11.89
ROIC%
13.03
14.84
13.80
13.10
15.71
15.64
18.43
19.70
19.29
18.66
28.78
18.66
15.68
63
10.27
Return on equity%
14.85
15.17
17.79
20.38
19.41
22.25
22.55
21.95
24.50
23.60
20.37
22.55
21.17
55
5.88
Return on assets%
22.16
20.58
22.74
24.65
25.73
25.32
27.09
24.99
25.57
24.77
11.56
25.32
24.88
67
0.85
EPS¥
0.55
0.59
0.58
0.52
0.53
0.46
0.49
0.47
0.42
0.45
0.88
(3.26%)
(1.71%)
—
18.71
EPS growth%
31.17
31.48
34.19
31.91
32.82
32.12
34.04
35.38
38.03
37.85
4.65
35.38
33.43
10
0.77
Bookvalue per sh¥
0.41
0.48
0.50
0.58
0.65
0.71
0.83
0.81
0.91
1.02
0.64
9.38%
10.32%
—
1.36
FCF per share¥
1.25
1.20
1.10
1.12
1.05
1.02
0.93
1.01
1.05
1.07
0.22
0.40%
(1.10%)
—
0.61
Dividend per sh¥
0.93
0.87
0.84
0.79
0.70
0.70
0.61
0.57
0.62
0.61
1.19
(2.76%)
(3.28%)
—
23.75
Div yield (avg)%
4.87
7.75
6.94
7.86
5.78
5.25
4.94
3.42
3.49
2.12
6.55
3.49
5.10
44
15.53
Payout ratio%
24.16
25.21
24.90
27.56
29.56
30.58
28.16
30.25
32.53
29.88
20.99
30.25
28.86
77
705.3
Shares (diluted)M
639.7
677.8
658.1
663.4
676.6
637.9
705.5
655.9
717.1
655.7
695.5
(0.62%)
0.06%
22
11.50
Buyback yield%
21.40
21.26
21.97
23.02
20.41
22.66
21.58
21.96
22.88
20.39
26.69
21.96
21.77
43
1.703
D/E ratiox
0.219
0.243
0.247
0.270
0.290
0.286
0.275
0.259
0.278
0.263
0.447
0.275
0.266
92
984.1
Enterprise value¥M
245.5
231.0
258.4
293.2
288.8
328.7
340.2
362.1
383.0
362.6
183.0
4.66%
3.88%
76
109.1
LT debt¥M
840.7
781.9
739.9
693.4
683.5
612.2
597.0
540.8
589.2
662.6
218.3
(0.62%)
(3.51%)
75
Revenue
¥1.528B
7.87%
1.00×
Cost of revenue
¥1.053B
7.96%
1.01×
Operating expenses
¥143.7M
7.47%
0.96×
Cash and investments
20.00%
Property and equipment
18.71%
Goodwill & intangibles
14.98%
Spread over hurdle
77.03%