1.102
Revenue¥B
1.837
1.922
2.030
2.074
2.143
2.220
2.322
2.401
2.466
2.508
1.174
3.19%
3.35%
59
14.19
Revenue growth%
12.46
13.59
14.92
16.15
13.75
14.64
16.88
16.03
15.06
12.19
22.09
15.06
14.78
91
8.52
Gross margin%
8.66
7.47
7.09
5.07
7.00
5.86
8.15
8.00
10.84
10.23
3.03
8.15
7.73
65
27.22
Operating margin%
5.46
4.88
6.94
4.30
2.86
0.96
2.01
2.48
2.50
4.99
12.51
2.48
3.58
68
13.80
Net margin%
25.33
27.71
29.36
29.80
28.43
28.85
26.90
26.92
25.64
22.68
11.89
26.90
27.32
69
31.39
P/E ratio (avg)x
32.46
37.27
36.94
37.77
36.46
40.03
39.93
41.82
42.38
46.31
30.97
41.82
38.85
32
34.54
EV/EBITx
7.341
7.385
7.098
7.248
7.868
8.173
7.633
6.793
7.489
7.608
26.97
7.608
7.437
32
12.39
FCF yield (avg)%
6.70
4.51
2.90
2.64
1.24
1.45
1.67
0.40
3.39
6.33
7.80
1.67
2.77
68
17.35
FCF margin%
16.16
15.25
12.95
10.51
12.21
11.60
8.88
8.10
6.26
3.78
15.16
8.10
11.06
5
0.195
FCF / Net incomex
0.912
0.923
1.041
1.179
1.316
1.320
1.487
1.627
1.580
1.643
1.040
1.580
1.318
44
10.60
ROIC%
34.53
36.17
34.46
33.43
33.56
34.85
32.23
29.35
31.17
32.67
21.90
32.23
33.50
77
14.00
Return on equity%
0.40
0.40
0.88
2.64
4.67
2.94
1.51
0.40
0.40
2.37
9.72
1.51
1.19
67
25.54
Return on assets%
17.23
15.80
13.03
10.17
7.78
10.71
10.13
10.61
12.65
15.58
27.90
10.71
11.68
67
3.42
EPS¥
4.00
4.31
4.25
4.79
5.03
5.17
4.73
4.93
5.19
5.71
3.62
2.53%
3.38%
—
18.97
EPS growth%
17.63
19.02
21.90
21.29
23.49
25.70
28.27
26.08
25.09
24.81
13.81
25.70
24.15
45
2.09
Bookvalue per sh¥
1.91
2.12
2.15
2.20
2.25
2.42
2.70
2.98
2.97
2.99
1.51
5.90%
5.73%
—
2.28
FCF per share¥
4.92
5.78
5.76
6.33
6.22
7.51
9.06
10.49
12.31
12.97
1.86
15.82%
10.62%
—
3.47
Dividend per sh¥
1.76
1.69
1.56
1.68
1.72
1.52
1.47
1.37
1.32
1.34
3.05
(4.83%)
(2.07%)
—
17.26
Div yield (avg)%
16.57
15.05
13.08
13.54
11.33
13.22
12.02
14.24
15.72
13.86
18.53
13.86
13.70
13
15.30
Payout ratio%
24.22
25.48
26.91
29.44
27.33
27.07
29.98
27.36
27.91
25.73
13.41
27.36
27.20
9
0.597
Shares (diluted)B
0.755
0.780
0.755
0.736
0.763
0.900
0.900
0.911
1.072
1.266
0.589
10.66%
5.91%
42
14.40
Buyback yield%
27.01
27.33
28.48
25.83
25.89
26.33
24.59
23.55
23.49
20.64
4.95
23.55
25.86
66
0.218
D/E ratiox
2.051
2.396
2.255
2.500
2.333
2.238
2.318
2.421
2.694
2.880
0.614
2.421
2.365
81
0.670
Enterprise value¥B
1.979
2.079
2.036
2.262
2.188
2.118
2.203
2.471
2.624
2.447
0.312
2.27%
2.18%
25
1.061
LT debt¥B
1.253
1.254
1.497
1.578
1.519
1.777
1.765
1.908
2.049
2.205
2.366
7.74%
7.00%
88
Revenue
¥2.508B
3.35%
1.00×
Cost of revenue
¥1.369B
3.26%
0.99×
Operating expenses
¥465.7M
3.63%
1.03×
Property and equipment
18.88%
Cash and investments
16.32%
Spread over hurdle
45.57%