0.851
Revenue¥B
1.017
1.028
1.032
1.048
1.064
1.074
1.105
1.134
1.169
1.202
0.890
2.47%
1.94%
57
7.74
Revenue growth%
18.70
17.52
15.51
16.30
14.80
14.57
12.80
14.74
12.47
10.69
15.00
12.80
14.77
67
9.65
Gross margin%
24.27
21.38
23.14
25.30
27.40
29.77
27.32
28.29
26.21
23.76
19.83
27.32
25.76
9
28.88
Operating margin%
15.21
15.08
15.76
15.37
15.55
18.29
19.34
18.59
19.46
18.52
9.79
18.59
17.02
85
19.75
Net margin%
10.08
10.74
10.87
11.82
14.58
13.88
12.92
13.94
12.77
11.72
10.59
12.92
12.29
46
26.03
P/E ratio (avg)x
16.24
15.67
17.92
17.15
19.76
19.42
20.85
21.22
20.69
22.81
37.45
20.85
19.59
38
13.32
EV/EBITx
16.61
17.97
19.02
17.65
18.10
20.61
22.44
21.51
22.92
24.25
10.68
22.44
19.82
10
26.00
FCF yield (avg)%
29.30
26.54
26.10
25.35
25.69
26.42
29.13
30.48
28.83
28.49
26.27
28.83
27.52
87
11.13
FCF margin%
11.02
11.08
10.78
11.23
9.64
11.30
10.47
7.92
5.97
3.44
17.66
7.92
10.62
88
1.719
FCF / Net incomex
1.686
1.995
1.913
2.159
2.230
2.329
2.355
2.449
2.872
2.912
0.162
2.449
2.280
34
12.94
ROIC%
0.40
1.37
0.40
0.40
2.07
3.42
3.69
3.90
4.94
3.20
27.97
3.69
2.63
61
19.03
Return on equity%
19.70
18.39
19.29
16.53
15.51
18.07
20.22
22.95
25.81
26.99
13.65
22.95
19.49
28
10.57
Return on assets%
34.91
34.64
32.66
30.13
27.95
25.86
24.17
23.18
24.21
22.98
18.62
24.17
26.91
15
2.96
EPS¥
1.43
1.58
1.43
1.40
1.52
1.61
1.80
1.59
1.72
1.83
3.04
3.76%
2.80%
—
2.65
EPS growth%
24.90
27.42
30.06
27.35
28.39
27.47
25.10
26.25
26.89
24.04
18.86
26.25
27.12
34
0.93
Bookvalue per sh¥
2.03
2.08
2.31
2.13
2.36
2.25
2.40
2.36
2.27
2.43
1.61
0.55%
2.01%
—
4.44
FCF per share¥
3.55
3.57
3.88
3.85
4.10
3.74
3.65
3.52
4.02
3.67
3.83
(2.18%)
0.98%
—
1.34
Dividend per sh¥
1.99
2.16
2.25
2.00
1.94
1.98
2.15
2.03
2.18
1.94
4.86
(0.06%)
(0.77%)
—
13.78
Div yield (avg)%
19.83
19.24
21.92
20.59
17.89
20.03
20.32
18.10
15.77
16.98
9.91
18.10
19.54
56
23.76
Payout ratio%
16.08
13.56
12.48
10.55
8.31
7.64
7.44
8.88
9.48
12.29
4.12
8.88
10.01
70
120.6
Shares (diluted)M
128.1
145.4
142.9
145.8
134.9
129.8
129.4
148.7
171.1
164.1
122.4
4.00%
3.69%
90
8.88
Buyback yield%
5.32
6.44
7.98
10.23
11.81
11.19
10.26
8.47
9.98
8.93
25.59
9.98
9.46
60
1.701
D/E ratiox
1.229
1.170
1.248
1.279
1.294
1.211
1.213
1.357
1.460
1.493
0.526
1.357
1.263
72
0.199
Enterprise value¥B
1.545
1.567
1.754
2.019
2.249
2.261
2.528
2.628
2.477
2.767
0.689
4.23%
5.77%
78
533.9
LT debt¥M
672.1
748.6
838.8
893.9
920.6
980.4
996.4
962.7
955.2
953.9
662.4
0.71%
3.01%
39
Revenue
¥1.202B
1.94%
1.00×
Cost of revenue
¥813.8M
1.96%
1.00×
Operating expenses
¥167.4M
2.22%
1.03×
Cash and investments
17.39%
Property and equipment
17.21%
Spread over hurdle
32.37%