1.876
Revenue¥B
0.934
1.009
1.061
1.138
1.191
1.265
1.363
1.439
1.553
1.665
1.926
6.94%
6.72%
86
25.67
Revenue growth%
11.65
9.75
11.50
13.84
11.75
11.35
13.52
11.38
12.50
10.06
8.06
11.38
11.57
18
2.51
Gross margin%
12.74
10.72
9.90
10.47
9.35
7.96
6.28
3.91
6.54
9.51
19.70
6.54
9.43
80
14.77
Operating margin%
22.18
21.83
19.71
16.75
17.15
18.15
19.57
17.22
17.44
18.14
13.54
18.14
18.15
50
12.35
Net margin%
18.86
18.06
17.69
14.70
12.15
14.19
12.25
9.60
6.68
6.00
21.79
9.60
13.22
38
12.47
P/E ratio (avg)x
35.16
41.75
42.04
41.76
48.93
50.16
56.93
67.65
75.00
84.49
27.20
67.65
49.55
13
15.37
EV/EBITx
20.38
20.74
21.45
22.05
22.19
21.76
22.32
22.46
23.89
28.76
28.26
22.46
22.12
75
9.09
FCF yield (avg)%
2.69
4.04
2.81
3.92
3.75
4.66
6.92
4.77
7.14
8.15
25.82
6.92
4.35
42
5.38
FCF margin%
12.01
14.33
17.26
14.78
16.32
16.08
18.70
17.99
15.29
14.12
29.29
16.08
15.69
25
0.675
FCF / Net incomex
1.138
1.005
1.003
1.057
0.938
0.961
0.849
0.770
0.776
0.715
0.281
0.776
0.949
35
13.72
ROIC%
13.88
13.82
11.83
10.28
11.67
14.65
12.07
12.54
13.55
15.24
3.97
13.55
13.05
65
24.76
Return on equity%
16.56
17.22
19.58
22.28
20.57
23.07
21.87
22.82
20.42
21.01
8.68
21.87
20.79
29
23.73
Return on assets%
19.07
20.40
21.55
23.80
26.38
27.46
26.86
27.91
29.99
28.18
25.79
27.91
26.62
17
0.89
EPS¥
1.12
1.16
1.28
1.29
1.37
1.41
1.61
1.87
2.12
2.17
0.99
9.57%
8.45%
—
14.20
EPS growth%
4.95
7.72
7.81
5.76
7.15
9.74
6.75
7.00
8.91
9.81
20.96
8.91
7.44
5
0.81
Bookvalue per sh¥
0.56
0.57
0.49
0.46
0.46
0.43
0.37
0.37
0.40
0.42
1.67
(1.53%)
(2.74%)
—
1.21
FCF per share¥
2.30
2.30
2.32
2.23
2.07
2.19
1.97
1.94
1.76
1.61
0.92
(4.96%)
(4.02%)
—
2.43
Dividend per sh¥
1.98
2.12
2.12
2.01
2.23
2.29
2.24
1.99
2.17
2.33
1.06
0.87%
2.21%
—
9.20
Div yield (avg)%
12.81
12.63
12.02
9.82
10.10
12.43
13.36
12.37
12.83
13.67
27.82
12.83
12.53
33
16.10
Payout ratio%
31.89
34.82
35.92
37.42
38.26
37.49
39.64
36.79
38.63
39.98
3.19
38.63
37.46
40
0.408
Shares (diluted)B
0.627
0.654
0.764
0.864
0.823
0.807
0.932
1.085
1.207
1.186
0.410
7.58%
7.68%
85
17.26
Buyback yield%
6.37
8.94
6.41
8.96
8.05
10.42
10.40
11.33
9.88
11.23
26.19
10.42
9.42
34
0.116
D/E ratiox
1.122
1.028
0.923
0.879
0.859
0.821
0.796
0.814
0.890
0.968
0.281
0.821
0.885
83
1.424
Enterprise value¥B
1.501
1.343
1.388
1.291
1.411
1.250
1.341
1.246
1.159
1.159
0.108
(3.86%)
(2.40%)
69
1.613
LT debt¥B
2.032
2.413
2.743
3.028
3.082
3.559
3.953
3.917
3.894
4.467
1.716
7.71%
8.74%
89
Revenue
¥1.665B
6.72%
1.00×
Cost of revenue
¥1.165B
6.72%
1.00×
Operating expenses
¥289.0M
6.49%
0.98×
Cash and investments
18.14%
Property and equipment
16.54%
Spread over hurdle
58.78%