0.923
Revenue¥B
1.073
1.142
1.188
1.241
1.341
1.436
1.489
1.609
1.681
1.758
0.955
5.57%
5.70%
78
4.45
Revenue growth%
26.45
26.35
23.81
24.00
23.21
23.11
22.83
20.01
20.20
21.29
22.70
21.29
23.16
8
7.55
Gross margin%
17.45
20.04
20.09
22.94
20.13
21.46
21.10
18.24
16.72
19.21
24.82
19.21
20.06
45
23.72
Operating margin%
5.99
4.70
1.87
2.49
1.47
3.83
0.86
2.03
0.40
0.40
17.28
0.86
1.95
91
4.70
Net margin%
18.71
16.59
18.28
19.12
19.69
21.22
18.36
17.61
15.37
16.86
25.59
17.61
18.32
70
14.14
P/E ratio (avg)x
29.06
31.60
29.53
28.30
30.49
29.58
29.23
26.23
26.59
29.59
18.37
29.23
29.38
25
28.99
EV/EBITx
29.82
32.00
32.87
36.85
41.21
39.92
36.04
35.35
35.07
38.33
17.02
36.04
35.69
14
3.58
FCF yield (avg)%
29.75
32.55
33.11
34.44
36.83
36.80
39.04
38.98
38.01
37.64
5.62
38.01
36.82
28
5.85
FCF margin%
18.03
19.41
22.31
23.84
24.78
25.68
28.11
25.29
23.80
23.74
6.31
25.29
23.82
89
1.709
FCF / Net incomex
1.477
1.619
1.622
1.648
1.695
1.897
2.114
2.339
2.309
2.409
0.910
2.309
1.796
82
27.62
ROIC%
11.20
8.77
9.22
6.88
5.61
5.82
5.44
7.89
9.90
7.29
22.94
7.29
7.59
77
14.43
Return on equity%
12.40
14.69
15.52
13.81
11.80
9.55
8.02
8.48
7.34
6.72
3.72
8.02
10.67
53
9.31
Return on assets%
10.81
8.53
11.26
9.57
7.90
7.69
4.86
6.88
3.89
2.74
16.55
4.86
7.80
53
2.72
EPS¥
5.35
5.83
6.51
6.24
6.15
6.91
7.17
6.96
7.43
7.85
2.94
5.00%
3.76%
—
6.12
EPS growth%
28.44
28.35
31.11
30.28
28.98
31.86
29.86
27.21
26.69
26.12
23.12
27.21
28.71
75
4.07
Bookvalue per sh¥
2.53
2.81
2.86
3.18
3.07
3.41
3.37
3.68
3.37
3.77
4.56
4.19%
3.66%
—
2.12
FCF per share¥
1.36
1.41
1.65
1.97
2.30
2.65
3.17
3.58
3.93
4.53
4.21
14.52%
13.57%
—
4.50
Dividend per sh¥
5.70
5.70
6.08
6.79
7.24
7.58
7.54
8.15
9.45
9.62
2.86
5.85%
6.62%
—
21.15
Div yield (avg)%
21.88
19.76
20.69
20.14
17.64
17.97
15.57
17.18
15.32
14.28
2.71
15.57
17.80
49
13.98
Payout ratio%
25.58
26.96
26.81
29.55
28.76
28.95
27.53
29.49
26.54
26.31
28.77
27.53
27.25
70
134.3
Shares (diluted)M
222.1
238.6
259.3
292.3
292.6
285.2
291.1
313.2
324.6
359.9
137.6
4.22%
6.77%
12
3.42
Buyback yield%
9.94
8.50
11.23
9.85
10.15
9.88
12.36
13.60
13.96
13.03
5.33
13.03
10.69
43
0.677
D/E ratiox
2.252
2.363
2.328
2.632
2.915
2.890
2.681
2.826
2.835
2.682
0.608
2.826
2.682
65
869.1
Enterprise value¥M
626.8
684.8
704.2
764.3
826.4
790.6
748.2
804.8
923.0
919.1
405.4
2.15%
4.33%
90
0.149
LT debt¥B
1.129
1.209
1.355
1.576
1.653
1.859
1.792
1.764
1.783
1.745
1.425
1.08%
5.55%
14
Revenue
¥1.758B
5.70%
1.00×
Cost of revenue
¥1.231B
5.70%
1.00×
Operating expenses
¥360.4M
5.31%
0.96×
Cash and investments
18.40%
Property and equipment
16.63%
Spread over hurdle
(4.00%)