1.747
Revenue¥B
1.316
1.410
1.527
1.603
1.729
1.821
1.906
2.061
2.152
2.281
1.827
5.70%
6.58%
91
10.44
Revenue growth%
9.86
7.53
7.67
7.55
10.30
11.24
12.50
10.87
8.57
6.22
17.79
10.87
9.22
34
27.28
Gross margin%
3.84
1.34
0.40
2.36
4.61
5.89
5.64
3.06
4.51
3.92
7.48
4.51
3.88
56
29.40
Operating margin%
18.79
19.45
19.61
20.95
21.65
22.63
21.90
22.70
23.81
21.93
25.53
22.63
21.77
37
28.96
Net margin%
4.34
2.72
1.55
0.40
0.40
0.40
1.06
0.40
1.09
0.51
29.41
0.51
0.78
65
37.19
P/E ratio (avg)x
34.30
36.58
38.22
43.21
46.07
53.03
55.65
58.68
63.11
71.24
15.03
58.68
49.55
44
12.47
EV/EBITx
11.29
12.75
15.37
17.06
17.97
20.24
24.01
27.58
32.38
36.67
18.20
27.58
19.10
54
22.27
FCF yield (avg)%
24.00
24.04
26.03
28.95
30.05
30.09
29.76
31.87
32.56
34.68
3.33
31.87
29.91
29
10.63
FCF margin%
26.91
27.02
28.92
28.45
30.93
32.38
32.12
32.96
30.02
32.26
8.08
32.26
30.47
27
0.124
FCF / Net incomex
0.940
1.023
1.103
1.095
1.148
1.235
1.373
1.308
1.484
1.483
1.097
1.373
1.192
60
24.21
ROIC%
21.68
19.96
19.16
18.95
16.24
16.91
14.66
16.02
17.56
15.69
2.34
16.02
17.23
12
15.77
Return on equity%
32.94
35.22
32.27
35.08
33.66
32.75
34.16
36.46
34.82
35.20
16.26
34.82
34.49
7
19.96
Return on assets%
3.27
1.92
0.40
2.18
0.40
0.40
3.18
5.60
6.47
7.12
17.83
5.60
2.68
76
10.28
EPS¥
6.24
6.71
5.82
5.58
5.16
4.92
4.38
3.89
3.77
3.99
10.55
(5.01%)
(3.84%)
—
8.38
EPS growth%
25.73
24.13
21.90
24.08
22.67
21.38
21.60
19.35
22.22
23.26
20.75
21.60
22.45
27
3.06
Bookvalue per sh¥
6.82
7.47
8.35
8.94
10.02
11.44
10.64
10.98
11.99
13.79
9.84
6.59%
7.04%
—
8.70
FCF per share¥
6.94
7.99
8.76
9.11
10.56
10.74
10.70
11.53
10.88
12.09
10.68
2.74%
7.37%
—
8.25
Dividend per sh¥
8.30
7.62
7.87
7.02
6.47
7.01
6.77
6.23
6.78
7.36
3.15
2.63%
(0.31%)
—
26.68
Div yield (avg)%
31.33
29.97
31.03
30.11
31.06
29.11
30.58
30.50
30.75
31.93
24.88
30.58
30.66
87
13.66
Payout ratio%
11.66
11.19
10.62
10.85
8.88
9.68
8.05
9.54
6.74
8.22
20.23
8.22
9.61
33
172.7
Shares (diluted)M
141.2
128.8
137.6
120.7
120.7
130.0
115.3
102.7
98.47
98.75
164.5
(3.93%)
(3.21%)
49
8.25
Buyback yield%
19.36
21.87
20.49
23.27
21.91
19.50
20.34
20.04
22.53
22.81
2.39
20.34
21.18
14
1.114
D/E ratiox
0.337
0.372
0.397
0.385
0.424
0.456
0.475
0.516
0.551
0.579
0.937
0.516
0.440
9
0.259
Enterprise value¥B
0.516
0.457
0.479
0.443
0.389
0.411
0.419
0.355
0.337
0.306
1.366
(4.70%)
(4.80%)
7
1.761
LT debt¥B
1.616
1.654
1.772
2.000
2.090
2.360
2.791
2.890
2.902
3.114
0.662
8.30%
7.30%
64
Revenue
¥2.281B
6.58%
1.00×
Cost of revenue
¥1.597B
6.58%
1.00×
Operating expenses
¥417.0M
7.23%
1.06×
Property and equipment
19.67%
Cash and investments
11.87%
Spread over hurdle
(5.26%)