1.207
Revenue¥B
3.370
3.399
3.424
3.450
3.556
3.612
3.658
3.785
3.771
3.742
1.323
1.02%
1.08%
15
27.77
Revenue growth%
11.21
10.97
8.45
7.18
8.36
10.94
8.46
11.39
13.57
16.24
21.81
11.39
10.96
63
3.34
Gross margin%
13.12
14.36
12.88
13.43
12.07
9.24
10.92
12.12
13.46
15.36
22.45
12.12
13.00
54
3.04
Operating margin%
25.05
26.34
28.85
30.63
27.91
30.62
32.35
31.88
34.75
35.20
18.03
32.35
30.62
17
22.48
Net margin%
14.95
16.33
17.76
15.19
14.18
17.10
18.62
17.61
15.66
17.21
18.75
17.21
16.72
72
6.217
P/E ratio (avg)x
29.00
29.47
30.63
29.26
32.20
29.10
28.91
29.31
26.21
25.59
23.51
28.91
29.18
24
12.86
EV/EBITx
45.77
50.00
55.72
63.24
73.11
77.73
89.20
89.48
94.10
94.17
33.35
89.48
75.42
28
10.59
FCF yield (avg)%
18.68
19.61
22.02
24.21
21.34
18.89
18.73
18.56
16.19
14.51
5.07
18.56
18.81
71
23.37
FCF margin%
1.79
1.91
4.07
1.97
0.40
0.40
0.40
0.97
2.27
2.43
8.69
0.97
1.85
88
1.067
FCF / Net incomex
1.994
2.048
1.780
1.719
1.871
2.044
2.120
1.977
2.156
2.080
0.801
2.080
2.019
17
15.50
ROIC%
14.41
16.28
17.38
15.86
18.12
16.60
18.48
18.56
17.38
14.40
19.04
17.38
16.99
85
13.01
Return on equity%
13.99
15.45
12.59
11.83
14.78
16.13
16.98
16.25
13.30
12.79
26.56
16.13
14.38
23
4.75
Return on assets%
1.84
2.40
3.41
5.29
8.29
6.57
7.21
5.13
2.18
2.14
7.11
5.13
4.27
20
0.60
EPS¥
3.54
3.40
3.62
3.83
4.36
4.74
5.60
5.69
6.40
7.36
0.65
11.05%
8.81%
—
20.27
EPS growth%
5.32
3.49
5.45
6.55
4.28
5.25
3.15
2.27
0.65
3.00
21.83
3.00
3.88
73
1.58
Bookvalue per sh¥
0.75
0.70
0.65
0.61
0.65
0.64
0.73
0.83
0.88
0.85
2.19
5.66%
0.42%
—
2.67
FCF per share¥
1.35
1.55
1.72
2.06
2.41
2.77
2.84
3.23
3.67
3.65
2.65
8.66%
12.46%
—
0.47
Dividend per sh¥
0.66
0.71
0.75
0.68
0.75
0.76
0.84
0.76
0.78
0.71
0.63
(1.13%)
1.11%
—
17.65
Div yield (avg)%
17.84
17.87
17.59
17.26
19.76
20.60
20.00
19.87
17.86
16.93
28.81
19.87
17.86
43
26.42
Payout ratio%
5.54
4.60
2.55
4.77
5.64
7.70
5.40
7.69
8.33
9.61
17.99
7.70
5.59
89
0.925
Shares (diluted)B
1.132
1.172
1.261
1.142
1.291
1.455
1.488
1.604
1.489
1.616
0.897
4.60%
4.37%
46
11.33
Buyback yield%
29.16
29.35
27.29
27.62
30.31
27.91
25.20
26.93
25.70
26.08
4.53
26.08
27.46
92
0.966
D/E ratiox
1.249
1.266
1.319
1.273
1.280
1.346
1.377
1.625
1.696
1.788
1.479
1.625
1.332
52
3,547
Enterprise value¥M
312.9
293.8
303.0
297.7
298.0
267.4
257.8
256.1
250.9
216.9
277.9
(6.15%)
(3.72%)
13
3.317
LT debt¥B
4.405
4.290
4.319
4.953
4.693
5.090
5.765
6.228
7.208
7.425
2.643
9.61%
4.89%
67
Revenue
¥3.742B
1.08%
1.00×
Cost of revenue
¥2.486B
1.17%
1.01×
Operating expenses
¥698.6M
0.59%
0.95×
Property and equipment
16.96%
Cash and investments
16.76%
Spread over hurdle
(1.33%)