2.755
Revenue¥B
2.810
2.861
3.046
3.194
3.395
3.566
3.716
3.918
4.025
4.274
3.001
4.71%
4.69%
33
27.31
Revenue growth%
18.06
15.94
15.34
18.26
18.88
17.69
20.64
19.91
22.42
25.10
6.42
20.64
18.57
28
27.03
Gross margin%
15.96
16.31
17.95
15.64
18.35
17.82
19.66
18.79
16.61
13.92
2.39
17.82
17.22
77
3.10
Operating margin%
6.25
4.03
5.96
5.61
3.36
2.30
1.76
1.85
0.40
0.40
19.47
1.76
2.83
93
28.34
Net margin%
4.87
6.26
6.22
6.19
5.33
4.01
2.20
2.32
1.86
3.56
12.87
2.32
4.44
47
10.78
P/E ratio (avg)x
39.40
38.69
43.50
43.58
45.19
48.16
48.16
46.91
45.49
49.71
30.90
48.16
45.34
43
14.60
EV/EBITx
47.00
47.26
43.87
47.84
46.59
45.20
47.74
47.69
45.70
43.55
22.03
45.70
46.79
13
2.54
FCF yield (avg)%
13.77
13.62
16.31
17.03
17.79
16.20
13.31
15.87
18.36
15.93
2.90
15.93
16.06
86
16.18
FCF margin%
26.07
27.20
27.82
28.13
26.31
26.73
26.22
26.39
28.72
28.25
29.41
26.73
26.96
85
1.610
FCF / Net incomex
0.477
0.492
0.477
0.487
0.478
0.511
0.536
0.609
0.707
0.707
0.809
0.609
0.502
45
19.44
ROIC%
10.01
9.26
10.34
7.61
9.55
11.11
9.43
9.75
7.30
8.05
20.22
9.43
9.49
68
13.39
Return on equity%
23.91
24.92
25.75
28.29
29.70
31.22
33.43
35.18
37.11
34.52
9.84
34.52
30.46
88
3.83
Return on assets%
18.60
19.37
17.34
14.71
17.03
18.92
21.07
18.17
20.54
20.46
2.76
20.46
18.76
26
1.10
EPS¥
0.82
0.95
1.12
1.11
1.22
1.42
1.49
1.42
1.52
1.78
1.17
7.77%
8.81%
—
13.41
EPS growth%
10.68
8.32
10.18
12.27
15.10
17.45
16.93
14.88
13.80
12.14
4.93
14.88
13.04
9
0.30
Bookvalue per sh¥
1.54
1.59
1.74
1.72
1.83
1.79
2.13
2.12
2.53
2.95
0.85
10.09%
8.46%
—
0.83
FCF per share¥
0.46
0.48
0.47
0.42
0.37
0.36
0.39
0.40
0.40
0.43
0.80
3.24%
(0.37%)
—
0.45
Dividend per sh¥
1.29
1.23
1.34
1.53
1.75
1.86
1.94
1.78
1.98
2.00
1.16
2.68%
5.49%
—
2.66
Div yield (avg)%
23.74
25.78
24.44
24.15
27.14
24.94
24.86
22.95
23.70
25.70
21.43
24.86
24.65
54
11.82
Payout ratio%
11.10
10.69
12.37
9.64
6.67
4.52
7.02
9.73
10.28
12.59
28.07
9.73
10.00
71
1.201
Shares (diluted)B
1.381
1.397
1.350
1.230
1.213
1.085
1.187
1.278
1.191
1.168
1.210
(0.75%)
(0.54%)
21
11.93
Buyback yield%
12.55
13.84
13.65
14.42
15.11
16.66
15.60
13.79
11.36
11.51
25.47
13.79
13.82
7
0.754
D/E ratiox
0.195
0.208
0.236
0.266
0.281
0.290
0.325
0.324
0.356
0.389
0.874
0.325
0.286
52
1.551
Enterprise value¥B
2.435
2.774
2.854
2.977
3.533
3.759
3.740
3.942
4.054
3.920
1.436
2.10%
5.43%
87
1.448
LT debt¥B
1.313
1.366
1.470
1.374
1.408
1.199
1.150
0.990
0.914
0.889
1.335
(8.78%)
(4.89%)
5
Revenue
¥4.274B
4.69%
1.00×
Cost of revenue
¥2.821B
4.40%
0.97×
Operating expenses
¥624.6M
5.95%
1.13×
Cash and investments
18.64%
Property and equipment
18.20%
Spread over hurdle
40.80%