0.716
Revenue¥B
1.085
1.085
1.100
1.125
1.133
1.136
1.140
1.170
1.186
1.201
0.740
1.16%
1.02%
40
9.25
Revenue growth%
17.28
15.47
18.04
19.42
16.53
17.43
15.88
14.55
16.77
18.98
13.20
16.77
17.03
41
3.43
Gross margin%
1.06
2.30
5.05
7.12
8.19
9.52
8.98
6.85
7.62
6.17
5.26
7.62
6.99
36
22.88
Operating margin%
21.70
20.96
22.71
23.75
20.96
18.00
15.35
12.79
10.57
11.08
14.98
12.79
19.48
57
16.33
Net margin%
10.09
8.59
7.49
7.25
8.90
9.25
9.29
12.11
10.92
8.75
25.44
9.29
9.07
14
29.98
P/E ratio (avg)x
35.13
36.01
40.05
42.40
47.50
51.67
51.32
54.74
53.81
49.01
30.63
51.67
48.26
69
25.94
EV/EBITx
17.54
19.11
17.88
18.80
21.56
23.49
22.36
21.97
23.06
23.97
33.34
23.06
21.77
9
6.86
FCF yield (avg)%
32.31
34.32
34.78
32.52
31.94
29.31
27.35
25.62
27.90
27.20
4.98
27.35
30.63
70
17.33
FCF margin%
34.75
35.27
33.75
32.47
35.11
34.53
37.24
38.85
40.72
42.17
5.70
38.85
35.19
74
0.837
FCF / Net incomex
0.978
0.974
0.894
0.952
0.984
0.977
0.934
0.881
0.955
0.979
1.465
0.955
0.965
20
25.48
ROIC%
31.28
30.13
31.59
30.06
27.26
25.68
23.53
25.28
28.20
25.88
25.22
25.68
27.73
27
22.28
Return on equity%
13.31
12.77
11.99
13.00
11.39
8.39
8.26
7.16
5.69
7.55
15.62
7.55
9.89
79
17.30
Return on assets%
15.07
12.79
12.38
13.93
12.90
12.09
12.43
14.07
16.16
19.04
24.18
14.07
13.41
22
4.81
EPS¥
2.98
2.95
2.86
2.88
2.80
3.07
3.13
3.09
3.53
3.34
5.19
3.58%
2.21%
—
20.73
EPS growth%
20.91
20.22
18.24
20.96
21.72
21.08
23.98
21.22
18.85
16.11
16.02
21.08
20.94
77
7.50
Bookvalue per sh¥
8.31
9.27
9.58
9.72
10.43
10.91
11.55
11.63
10.61
9.71
5.41
(1.42%)
1.41%
—
6.95
FCF per share¥
2.60
2.68
2.90
2.90
3.36
3.58
3.70
3.68
3.79
4.50
4.02
5.99%
5.33%
—
1.24
Dividend per sh¥
3.76
3.64
3.53
3.46
3.28
3.09
3.04
3.12
3.55
3.80
5.16
3.00%
0.64%
—
7.05
Div yield (avg)%
10.20
12.11
11.34
8.55
9.51
9.88
12.11
9.32
12.05
11.46
12.38
11.46
10.77
60
2.06
Payout ratio%
23.29
22.14
24.10
22.10
19.84
20.06
22.63
22.43
20.10
17.85
17.79
20.10
22.12
83
145.8
Shares (diluted)M
214.3
243.4
257.3
245.7
272.8
284.6
298.4
347.4
361.3
392.2
149.1
7.53%
5.82%
79
3.79
Buyback yield%
18.12
20.73
19.99
19.96
17.94
17.50
18.43
16.85
16.93
15.72
3.26
16.93
18.03
81
0.591
D/E ratiox
0.242
0.265
0.256
0.264
0.265
0.266
0.309
0.328
0.317
0.339
1.477
0.317
0.266
61
0.108
Enterprise value¥B
0.913
0.887
0.913
0.971
1.097
1.180
1.210
1.276
1.397
1.585
0.373
7.63%
5.43%
41
0.426
LT debt¥B
1.487
1.589
1.519
1.710
1.880
2.206
2.517
2.808
3.084
3.048
0.774
10.15%
9.00%
36
Revenue
¥1.201B
1.02%
1.00×
Cost of revenue
¥661.6M
1.07%
1.00×
Operating expenses
¥226.1M
0.78%
0.98×
Cash and investments
17.87%
Property and equipment
17.68%
Spread over hurdle
29.17%