0.612
Revenue¥B
0.971
1.051
1.113
1.159
1.217
1.317
1.429
1.487
1.543
1.635
0.661
6.08%
6.13%
85
5.12
Revenue growth%
9.91
8.80
11.11
10.26
10.20
10.75
10.47
10.05
12.83
15.44
15.26
10.75
10.37
29
15.64
Gross margin%
27.45
26.25
26.47
29.14
26.34
25.23
23.47
24.75
24.36
26.48
3.33
24.75
26.29
80
13.74
Operating margin%
21.99
22.08
19.49
17.17
15.28
13.37
11.49
12.45
10.42
12.62
28.73
12.45
14.33
43
29.95
Net margin%
24.27
27.12
27.92
28.07
29.96
32.15
32.47
32.37
30.05
31.18
24.94
32.15
30.01
75
35.05
P/E ratio (avg)x
39.75
44.92
52.66
59.56
63.25
63.35
62.91
71.78
71.87
67.92
8.552
67.92
63.08
91
14.33
EV/EBITx
8.511
7.732
8.289
8.847
9.026
9.592
10.08
10.59
11.11
11.30
33.01
10.59
9.309
68
28.80
FCF yield (avg)%
16.56
13.89
13.18
14.17
14.51
14.98
13.76
16.72
18.88
21.38
27.97
16.72
14.75
24
4.99
FCF margin%
18.62
20.18
22.29
21.64
19.01
17.80
17.31
19.86
17.35
15.26
20.28
17.35
18.82
8
1.798
FCF / Net incomex
0.546
0.642
0.684
0.731
0.856
0.888
0.869
0.953
0.994
1.163
1.019
0.953
0.863
45
6.97
ROIC%
11.43
8.52
7.00
7.42
5.08
4.55
2.19
1.51
3.65
1.60
8.01
2.19
4.81
77
22.76
Return on equity%
18.94
20.79
18.36
18.95
18.89
15.90
16.20
13.89
14.53
13.98
20.21
14.53
17.28
66
2.02
Return on assets%
7.86
8.71
9.45
6.84
5.05
3.78
1.75
0.87
3.73
2.08
17.98
2.08
4.42
71
6.84
EPS¥
6.84
6.79
6.48
6.76
6.69
7.30
7.45
7.98
9.13
10.01
7.40
8.39%
3.43%
—
7.15
EPS growth%
1.65
1.36
1.06
3.52
2.51
0.40
0.40
2.12
5.08
2.50
17.19
2.12
1.89
84
9.91
Bookvalue per sh¥
9.50
10.27
10.09
10.17
12.03
12.40
14.85
16.56
17.98
20.80
9.41
11.58%
9.71%
—
2.95
FCF per share¥
8.25
9.49
9.14
10.58
12.27
12.40
13.96
14.37
15.30
17.62
7.75
7.51%
8.96%
—
8.26
Dividend per sh¥
11.08
12.33
11.92
12.56
13.17
14.36
13.66
14.62
13.41
14.03
7.54
1.28%
1.59%
—
16.83
Div yield (avg)%
26.16
24.16
23.25
23.39
25.55
25.29
25.05
26.14
24.40
24.46
18.99
25.05
24.76
31
25.83
Payout ratio%
21.67
23.06
22.20
24.26
24.27
24.46
23.99
23.21
24.10
23.66
8.86
23.99
23.83
61
69.89
Shares (diluted)M
82.05
88.53
91.66
89.18
92.57
85.35
76.59
75.69
74.19
71.33
68.43
(5.08%)
(0.56%)
64
11.45
Buyback yield%
19.98
19.30
17.35
18.43
18.78
19.46
19.71
22.34
22.76
25.74
25.15
22.34
19.58
27
0.817
D/E ratiox
0.793
0.825
0.860
0.907
0.997
1.060
1.240
1.424
1.626
1.599
0.291
1.424
1.029
35
1.126
Enterprise value¥B
0.708
0.754
0.754
0.710
0.692
0.713
0.731
0.673
0.689
0.733
1.067
1.16%
0.64%
48
1.151
LT debt¥B
1.014
1.049
1.035
0.926
0.943
1.039
1.060
0.947
1.015
0.889
0.828
(1.16%)
(1.64%)
68
Revenue
¥1.635B
6.13%
1.00×
Cost of revenue
¥832.5M
6.58%
1.04×
Operating expenses
¥254.1M
5.55%
0.95×
Cash and investments
20.27%
Property and equipment
15.69%
Spread over hurdle
13.68%