0.603
Revenue¥B
0.920
0.988
1.033
1.082
1.129
1.178
1.260
1.349
1.448
1.559
0.673
6.66%
5.87%
47
10.29
Revenue growth%
16.03
14.63
13.58
16.24
14.74
15.13
17.79
16.12
16.40
19.10
2.11
16.40
16.07
40
14.82
Gross margin%
7.84
8.90
6.61
7.42
9.15
9.73
10.57
8.90
8.52
7.91
13.79
8.90
8.71
24
16.40
Operating margin%
30.39
27.45
30.10
31.28
30.45
33.05
30.29
32.56
33.46
34.08
18.00
33.05
30.87
69
3.35
Net margin%
5.71
4.33
6.17
3.41
4.20
4.18
2.89
2.75
3.35
3.72
25.63
3.35
3.95
5
32.43
P/E ratio (avg)x
7.680
6.855
7.417
7.409
7.130
7.084
7.457
7.084
7.802
7.052
37.48
7.084
7.269
79
10.08
EV/EBITx
46.29
46.74
51.86
50.31
53.78
62.29
65.14
70.99
79.71
81.44
26.73
70.99
58.03
48
15.36
FCF yield (avg)%
0.42
0.40
2.05
0.40
0.47
0.40
0.72
0.40
0.40
0.79
29.31
0.40
0.41
9
21.08
FCF margin%
13.25
14.69
14.21
12.38
12.77
9.94
9.45
10.56
11.41
10.37
20.70
10.37
11.90
21
1.028
FCF / Net incomex
1.004
0.969
0.930
0.998
0.864
0.919
0.956
0.816
0.888
0.817
0.385
0.888
0.924
65
4.18
ROIC%
22.99
21.11
23.85
26.02
26.13
28.32
25.42
26.83
28.70
31.59
4.22
28.32
26.07
43
19.65
Return on equity%
10.84
9.64
7.21
5.70
4.95
3.30
3.68
2.06
3.16
5.30
19.12
3.30
5.12
23
18.14
Return on assets%
16.53
18.56
21.42
19.59
18.19
15.51
14.47
15.54
13.40
13.65
4.23
14.47
16.04
20
8.85
EPS¥
7.48
7.97
8.29
9.31
9.16
8.88
8.99
8.88
9.26
10.21
9.69
2.20%
3.64%
—
29.60
EPS growth%
8.35
6.75
3.95
4.60
1.64
2.55
0.46
0.40
1.17
1.36
16.40
1.17
2.10
36
4.06
Bookvalue per sh¥
9.71
9.99
11.63
11.41
13.58
13.18
14.65
15.72
17.69
18.26
10.16
6.10%
7.44%
—
7.89
FCF per share¥
10.94
12.84
13.89
16.05
17.47
16.74
17.83
19.00
18.72
19.95
9.92
2.70%
7.18%
—
5.52
Dividend per sh¥
7.41
8.14
8.20
9.43
10.99
11.75
13.69
13.64
15.07
15.35
10.74
6.91%
7.51%
—
17.04
Div yield (avg)%
19.47
21.03
22.97
25.88
24.03
21.19
22.91
25.80
26.76
24.33
3.77
24.33
23.50
54
28.12
Payout ratio%
7.31
5.77
3.65
2.69
0.40
0.40
0.40
0.40
1.43
1.46
24.08
0.40
1.44
34
174.4
Shares (diluted)M
123.2
123.4
125.3
119.1
102.7
94.88
87.84
88.70
88.53
78.13
165.4
(5.32%)
(4.66%)
47
24.29
Buyback yield%
5.73
3.90
3.48
5.48
6.03
4.80
6.10
8.95
11.54
12.66
19.53
8.95
5.88
15
1.672
D/E ratiox
0.253
0.273
0.256
0.281
0.316
0.311
0.302
0.297
0.303
0.314
0.868
0.303
0.299
25
1.490
Enterprise value¥B
1.410
1.488
1.430
1.439
1.577
1.543
1.538
1.750
1.659
1.902
1.210
3.82%
2.69%
79
0.608
LT debt¥B
0.785
0.889
0.948
0.870
0.976
0.999
1.012
1.030
1.146
1.159
0.957
3.49%
2.97%
69
Revenue
¥1.559B
5.87%
1.00×
Cost of revenue
¥882.7M
6.06%
1.02×
Operating expenses
¥177.5M
4.77%
0.90×
Cash and investments
18.39%
Property and equipment
16.96%
Spread over hurdle
20.79%