0.891
Revenue¥B
0.828
0.845
0.877
0.905
0.927
0.990
1.052
1.104
1.161
1.224
0.979
5.72%
4.62%
84
28.54
Revenue growth%
6.09
6.84
6.61
7.98
10.03
8.73
10.20
9.28
12.23
10.85
3.39
10.20
9.00
84
11.78
Gross margin%
20.42
20.77
21.88
22.11
19.58
20.40
19.69
16.79
16.73
15.46
25.07
16.79
20.05
81
25.65
Operating margin%
32.37
31.76
33.75
34.29
36.42
34.09
33.69
34.44
35.13
34.65
11.80
34.44
34.19
73
12.47
Net margin%
30.82
30.11
32.88
33.26
31.91
30.07
29.77
28.62
26.24
25.38
10.96
28.62
30.09
51
14.38
P/E ratio (avg)x
19.52
23.10
23.83
25.32
28.20
28.14
30.43
36.11
40.17
46.46
30.48
36.11
28.17
40
22.15
EV/EBITx
17.80
18.65
17.47
15.33
13.50
12.95
10.99
9.315
9.588
9.838
17.81
9.838
13.23
53
29.64
FCF yield (avg)%
18.15
17.16
16.43
18.66
18.41
19.68
17.47
16.34
16.25
17.11
28.39
17.11
17.32
94
20.43
FCF margin%
32.30
30.46
31.56
29.53
29.67
28.63
26.99
26.05
26.71
29.48
25.67
26.99
29.51
69
1.204
FCF / Net incomex
1.247
1.154
1.166
1.223
1.354
1.235
1.224
1.130
1.054
0.950
1.066
1.130
1.194
21
21.35
ROIC%
1.55
0.40
0.40
1.76
4.47
1.52
0.40
1.60
2.56
5.52
15.88
1.60
1.57
23
19.40
Return on equity%
9.45
9.06
10.81
11.83
14.21
15.65
14.13
15.84
14.44
13.23
15.60
14.44
13.68
82
24.72
Return on assets%
3.40
3.47
3.62
2.95
1.54
0.40
0.40
0.40
1.02
0.40
14.61
0.40
1.28
49
3.65
EPS¥
0.96
0.83
0.70
0.76
0.73
0.61
0.65
0.61
0.55
0.49
4.07
(7.75%)
(8.15%)
—
20.15
EPS growth%
26.52
27.56
27.08
27.71
27.37
29.51
30.23
27.70
28.01
30.42
24.36
29.51
27.70
73
2.09
Bookvalue per sh¥
1.56
1.61
1.81
1.99
2.11
2.18
2.46
2.59
2.78
2.74
4.10
5.39%
5.13%
—
1.00
FCF per share¥
1.74
1.71
1.70
1.65
1.66
1.79
1.98
1.77
1.68
1.66
1.74
0.01%
(0.40%)
—
2.12
Dividend per sh¥
4.94
5.74
5.99
5.98
5.92
6.04
5.65
6.31
6.47
7.26
2.08
4.16%
5.41%
—
12.25
Div yield (avg)%
11.60
8.94
10.08
8.74
10.64
8.30
8.16
9.78
11.86
12.66
9.56
9.78
9.93
53
23.72
Payout ratio%
6.25
9.13
9.75
11.60
12.26
9.45
10.48
8.42
9.93
10.81
24.82
9.93
9.84
22
108.4
Shares (diluted)M
97.01
109.0
122.0
120.9
111.3
103.6
108.1
107.3
117.0
117.5
110.7
1.08%
2.36%
30
19.92
Buyback yield%
9.46
8.17
8.60
5.87
4.83
7.02
8.78
10.80
9.19
11.95
3.18
9.19
8.69
90
0.113
D/E ratiox
1.426
1.381
1.525
1.706
1.905
1.794
1.957
2.143
2.172
2.193
1.281
2.143
1.850
41
0.602
Enterprise value¥B
1.342
1.517
1.777
1.826
2.072
2.158
2.445
2.906
3.429
3.792
0.653
12.85%
12.63%
77
64.39
LT debt¥M
415.0
411.4
392.8
429.1
406.2
448.4
512.8
562.8
597.5
680.3
599.6
10.86%
5.15%
24
Revenue
¥1.224B
4.62%
1.00×
Cost of revenue
¥755.0M
4.39%
0.98×
Operating expenses
¥203.2M
5.32%
1.07×
Property and equipment
17.95%
Cash and investments
17.57%
Spread over hurdle
(0.60%)