0.567
Revenue¥B
1.205
1.231
1.301
1.359
1.391
1.440
1.491
1.544
1.592
1.647
0.578
3.44%
3.73%
9
22.65
Revenue growth%
9.63
10.57
12.69
14.21
11.86
13.01
11.72
11.88
9.09
7.08
6.20
11.72
11.79
52
25.27
Gross margin%
26.37
24.05
26.56
27.00
29.03
28.30
25.40
27.11
25.55
23.65
3.48
25.55
26.46
47
8.39
Operating margin%
4.07
6.81
8.31
7.81
10.09
8.18
7.99
9.87
11.71
10.50
14.82
9.87
8.24
75
28.20
Net margin%
20.93
20.69
20.68
20.61
22.88
24.33
21.52
22.03
20.69
20.52
3.91
21.52
20.81
58
11.96
P/E ratio (avg)x
20.11
19.74
23.44
23.62
22.68
22.04
22.49
21.93
25.07
27.88
28.91
22.49
22.58
75
17.68
EV/EBITx
25.28
29.75
33.81
39.50
46.31
47.60
48.00
55.61
59.25
64.45
21.46
55.61
46.96
25
21.27
FCF yield (avg)%
19.63
19.43
21.53
20.15
22.89
24.13
24.19
24.06
25.03
24.18
9.35
24.18
23.47
32
23.53
FCF margin%
0.40
1.70
3.10
1.83
0.40
0.40
1.09
1.73
1.35
0.40
18.54
1.09
1.22
64
0.698
FCF / Net incomex
2.399
2.586
2.614
2.617
2.683
2.968
3.422
3.429
3.734
4.375
1.606
3.429
2.826
75
7.47
ROIC%
28.25
30.01
27.02
25.02
22.67
21.22
23.36
25.84
25.89
24.93
9.44
24.93
25.43
28
18.01
Return on equity%
1.65
4.23
6.69
6.74
7.37
6.26
8.86
8.38
10.70
12.37
7.14
8.86
7.06
79
26.94
Return on assets%
16.41
15.04
14.01
11.46
11.86
9.27
8.10
9.10
8.63
9.88
19.42
9.10
10.67
63
2.50
EPS¥
14.02
13.30
13.89
15.81
16.10
17.34
18.46
20.84
21.43
22.94
2.68
7.34%
6.29%
—
3.49
EPS growth%
24.74
23.95
26.87
24.62
24.73
24.02
24.25
24.43
24.58
23.24
10.11
24.25
24.51
94
6.52
Bookvalue per sh¥
6.35
6.36
6.00
6.36
5.70
6.06
5.90
6.32
6.21
6.20
10.35
1.70%
(1.12%)
—
5.07
FCF per share¥
2.93
3.11
3.33
3.65
3.59
3.51
3.71
4.17
4.49
4.83
10.60
6.11%
5.73%
—
5.31
Dividend per sh¥
10.64
10.42
10.20
11.14
10.74
12.17
13.73
13.98
14.97
16.72
2.22
9.27%
4.51%
—
12.56
Div yield (avg)%
19.07
21.10
23.05
21.61
22.07
21.17
18.27
17.07
18.35
20.28
29.47
18.35
20.69
39
18.71
Payout ratio%
11.16
10.62
9.60
9.82
10.24
12.37
13.57
14.75
15.82
14.75
21.35
14.75
11.76
32
52.98
Shares (diluted)M
57.54
59.98
65.94
64.86
65.87
59.91
58.08
53.91
52.73
57.81
51.70
(2.58%)
1.35%
76
7.57
Buyback yield%
33.45
32.96
33.77
32.76
34.60
34.37
34.76
37.56
36.20
38.08
13.67
36.20
34.49
93
1.612
D/E ratiox
0.399
0.349
0.318
0.341
0.301
0.324
0.347
0.343
0.372
0.333
0.442
0.343
0.342
76
248.0
Enterprise value¥M
463.1
462.8
498.9
531.0
575.7
576.9
607.8
544.3
540.7
496.5
87.50
(2.92%)
(0.75%)
43
1,507
LT debt¥M
849.3
834.3
797.0
808.3
797.4
784.3
741.8
774.6
827.4
829.3
378.2
0.79%
0.02%
95
Revenue
¥1.647B
3.73%
1.00×
Cost of revenue
¥1.153B
3.73%
1.00×
Operating expenses
¥298.6M
3.10%
0.94×
Cash and investments
18.09%
Property and equipment
16.46%
Spread over hurdle
(1.89%)