2.673
Revenue¥B
1.720
1.835
1.895
1.972
2.063
2.120
2.263
2.308
2.394
2.492
2.964
3.85%
4.44%
56
17.44
Revenue growth%
19.85
21.94
22.31
19.46
22.26
24.92
24.15
26.79
25.36
27.35
6.22
25.36
23.23
75
8.74
Gross margin%
16.67
14.51
14.96
16.15
14.76
17.75
20.08
18.03
15.61
14.25
11.31
17.75
15.88
82
13.98
Operating margin%
1.56
0.40
0.40
0.40
2.92
2.95
2.65
0.40
0.96
0.40
6.02
0.96
0.68
39
6.01
Net margin%
9.42
10.70
8.90
9.91
7.11
7.38
7.61
9.85
10.91
8.85
8.86
8.85
9.16
14
20.25
P/E ratio (avg)x
19.67
20.74
20.16
18.33
19.09
16.15
16.35
15.58
16.55
14.40
31.66
16.15
17.44
73
23.15
EV/EBITx
13.92
13.34
12.02
11.13
11.24
10.82
9.786
9.683
9.910
10.52
19.77
9.910
10.98
59
24.17
FCF yield (avg)%
16.72
18.92
16.99
19.27
21.58
19.64
19.99
19.53
22.15
19.20
24.28
19.64
19.40
61
22.25
FCF margin%
23.45
24.27
23.17
21.24
20.38
20.65
19.70
19.69
19.01
17.28
12.01
19.69
20.51
41
1.019
FCF / Net incomex
0.774
0.903
0.911
1.067
1.113
1.066
1.226
1.351
1.462
1.573
0.914
1.351
1.090
73
9.57
ROIC%
28.53
28.51
30.86
30.47
32.63
29.97
28.25
25.87
28.02
27.37
7.39
28.02
28.52
13
10.57
Return on equity%
2.41
4.34
3.66
5.95
8.44
5.46
3.37
6.35
8.73
6.98
9.51
6.35
5.70
10
6.11
Return on assets%
18.04
16.46
14.29
13.44
11.20
11.04
8.94
11.17
9.76
8.90
23.17
9.76
11.19
91
0.68
EPS¥
1.43
1.38
1.50
1.64
1.55
1.48
1.36
1.45
1.55
1.57
0.72
0.22%
0.45%
—
4.56
EPS growth%
7.49
6.09
8.33
5.55
8.26
9.97
9.58
9.04
6.52
6.63
19.49
9.04
7.88
68
1.56
Bookvalue per sh¥
1.61
1.56
1.74
1.85
1.88
1.76
1.90
1.86
2.12
2.02
0.77
1.39%
3.11%
—
1.35
FCF per share¥
3.94
4.68
4.71
5.65
5.74
6.35
6.37
7.25
7.99
8.74
1.50
8.77%
8.03%
—
0.96
Dividend per sh¥
1.95
1.82
1.86
1.96
1.84
1.92
1.78
1.83
1.75
1.90
0.53
0.56%
0.32%
—
29.55
Div yield (avg)%
19.94
22.23
21.42
18.95
21.05
18.66
16.78
14.48
16.19
15.94
6.40
16.19
18.81
73
2.67
Payout ratio%
29.73
29.74
32.62
30.23
31.92
34.79
36.77
37.78
40.51
38.92
9.82
37.78
33.71
55
0.316
Shares (diluted)B
0.423
0.490
0.571
0.680
0.747
0.784
0.914
0.985
1.016
1.173
0.319
9.46%
11.17%
88
23.83
Buyback yield%
11.90
12.18
12.69
14.01
12.09
11.08
9.76
8.75
11.73
13.59
11.43
11.08
11.99
12
1.090
D/E ratiox
0.178
0.181
0.187
0.195
0.230
0.259
0.271
0.270
0.317
0.322
0.185
0.271
0.245
49
1.481
Enterprise value¥B
0.538
0.500
0.499
0.497
0.513
0.576
0.524
0.555
0.544
0.582
2.174
2.56%
1.71%
75
0.613
LT debt¥B
1.562
1.628
1.707
1.584
1.445
1.314
1.431
1.379
1.387
1.541
1.173
1.30%
(0.95%)
74
Revenue
¥2.492B
4.44%
1.00×
Cost of revenue
¥1.588B
4.44%
1.00×
Operating expenses
¥605.5M
4.20%
0.98×
Cash and investments
17.91%
Property and equipment
16.38%
Spread over hurdle
(5.22%)