0.581
Revenue¥B
0.895
0.942
0.977
1.028
1.095
1.143
1.216
1.317
1.416
1.496
0.640
6.44%
6.02%
44
13.15
Revenue growth%
7.23
7.21
9.65
11.59
11.28
8.74
10.06
7.73
7.16
5.56
6.40
7.73
8.24
72
10.33
Gross margin%
15.19
12.77
12.55
13.31
12.02
11.45
8.74
11.57
13.56
11.99
10.97
11.57
12.29
92
10.39
Operating margin%
13.37
13.70
14.14
14.70
12.16
11.42
9.76
11.08
13.86
13.91
18.00
11.42
13.54
69
25.20
Net margin%
18.88
21.42
19.38
17.33
15.53
13.55
13.05
12.18
11.27
9.74
22.36
12.18
14.54
12
9.539
P/E ratio (avg)x
45.27
46.22
46.79
49.60
53.83
49.98
55.06
62.11
64.51
59.39
15.29
59.39
51.91
51
34.73
EV/EBITx
33.31
31.76
36.09
40.84
41.67
41.24
44.99
46.77
54.54
53.26
37.96
46.77
41.46
36
23.80
FCF yield (avg)%
24.71
27.00
27.88
30.40
32.63
32.18
33.37
32.91
33.39
34.38
2.47
33.37
32.40
38
23.02
FCF margin%
23.73
22.67
21.72
22.60
22.26
25.23
27.54
26.47
26.21
25.35
7.12
26.21
24.48
48
0.831
FCF / Net incomex
1.816
1.778
1.531
1.592
1.565
1.413
1.425
1.465
1.332
1.194
0.220
1.413
1.498
49
14.04
ROIC%
17.89
18.13
16.56
19.55
16.80
16.94
16.16
17.53
18.50
16.15
16.55
16.94
17.23
78
21.43
Return on equity%
11.62
12.58
15.57
13.14
15.28
16.29
18.03
16.71
13.79
15.29
16.66
16.29
15.28
45
7.05
Return on assets%
16.54
17.12
19.60
17.98
19.69
22.27
19.39
20.98
23.77
23.83
28.45
22.27
19.64
12
7.73
EPS¥
1.56
1.51
1.47
1.59
1.50
1.55
1.68
1.55
1.55
1.74
7.94
2.91%
1.14%
—
20.20
EPS growth%
16.92
14.42
17.28
18.92
21.92
20.32
18.41
17.93
17.66
20.27
18.60
18.41
18.17
26
7.86
Bookvalue per sh¥
2.60
2.81
2.83
2.77
2.70
2.84
2.87
2.67
2.54
2.58
5.29
(0.89%)
(1.25%)
—
5.71
FCF per share¥
1.26
1.23
1.25
1.34
1.34
1.51
1.60
1.83
2.02
2.12
2.60
9.58%
5.21%
—
3.12
Dividend per sh¥
3.79
3.82
4.18
4.07
4.09
4.42
4.42
5.16
6.16
6.82
6.30
10.76%
7.98%
—
2.86
Div yield (avg)%
30.87
31.07
29.52
29.77
30.35
29.09
31.54
32.19
34.43
35.46
8.66
32.19
30.97
57
7.96
Payout ratio%
26.43
29.07
26.58
29.29
30.52
33.35
31.58
30.35
32.02
34.04
5.21
32.02
30.43
38
111.5
Shares (diluted)M
121.9
127.8
132.7
132.1
129.5
127.2
141.8
148.6
139.2
139.3
112.1
1.47%
1.88%
18
15.42
Buyback yield%
4.25
6.46
6.21
6.19
7.03
6.42
6.66
9.17
7.34
4.94
19.95
6.66
6.44
55
1.218
D/E ratiox
1.357
1.412
1.455
1.446
1.494
1.581
1.494
1.541
1.640
1.689
0.110
1.581
1.494
13
0.328
Enterprise value¥B
2.218
2.572
2.562
2.731
2.718
3.153
3.296
3.447
3.931
3.734
0.872
6.56%
6.59%
50
1.078
LT debt¥B
1.794
1.800
1.971
1.911
2.168
2.393
2.560
2.729
2.681
2.778
1.356
5.08%
5.44%
57
Revenue
¥1.496B
6.02%
1.00×
Cost of revenue
¥1.047B
6.02%
1.00×
Operating expenses
¥221.8M
5.84%
0.98×
Cash and investments
18.16%
Property and equipment
16.44%
Spread over hurdle
(3.89%)