0.409
Revenue¥B
0.914
0.973
1.064
1.179
1.282
1.388
1.481
1.589
1.703
1.818
0.446
7.23%
7.89%
33
28.07
Revenue growth%
26.73
26.76
26.98
28.50
29.27
28.52
29.59
31.61
33.03
35.77
16.66
31.61
28.90
54
22.11
Gross margin%
19.69
21.93
19.55
21.52
19.75
18.80
16.16
14.61
14.00
12.45
27.69
14.61
19.18
65
7.81
Operating margin%
13.40
12.62
13.33
13.64
16.55
17.61
19.90
21.66
20.63
18.85
18.24
19.90
17.08
28
18.19
Net margin%
23.74
26.12
25.91
24.52
27.27
29.69
27.77
25.35
26.47
27.18
25.14
27.18
26.29
31
27.27
P/E ratio (avg)x
26.47
27.73
25.73
25.16
24.59
22.16
21.34
20.23
17.27
17.14
16.05
20.23
23.38
78
24.49
EV/EBITx
9.603
8.940
8.408
7.316
6.504
5.907
5.709
5.998
5.513
5.585
31.70
5.709
6.251
26
26.95
FCF yield (avg)%
17.07
14.35
13.79
13.86
11.04
11.15
12.09
10.96
10.75
11.31
15.62
11.15
11.70
60
14.05
FCF margin%
13.26
10.44
8.17
8.96
7.70
6.80
4.77
2.49
5.38
5.36
12.04
5.36
7.25
77
0.748
FCF / Net incomex
0.582
0.528
0.504
0.534
0.581
0.555
0.498
0.487
0.443
0.471
0.955
0.487
0.516
34
6.54
ROIC%
5.16
4.41
4.38
2.11
3.35
4.69
6.64
9.20
6.42
6.12
29.78
6.42
4.93
44
17.10
Return on equity%
11.94
13.64
11.60
10.99
11.42
11.37
9.41
11.96
10.00
12.82
16.53
11.37
11.51
66
19.25
Return on assets%
18.46
20.70
18.38
19.86
21.20
21.54
22.39
24.22
24.65
22.30
2.16
22.39
21.37
74
0.51
EPS¥
0.79
0.91
0.86
0.90
0.97
0.95
1.07
1.10
1.27
1.26
0.55
5.52%
5.84%
—
4.19
EPS growth%
12.15
14.37
16.69
17.64
19.10
17.18
18.12
16.27
18.84
19.61
2.58
18.12
17.41
72
0.50
Bookvalue per sh¥
0.99
0.93
1.02
0.98
1.07
1.07
0.96
0.85
0.81
0.83
0.91
(5.04%)
(0.87%)
—
0.25
FCF per share¥
0.32
0.34
0.34
0.31
0.31
0.34
0.35
0.32
0.33
0.35
0.51
2.40%
0.32%
—
0.30
Dividend per sh¥
1.12
1.20
1.36
1.38
1.42
1.48
1.44
1.64
1.88
1.88
0.49
5.78%
6.48%
—
19.10
Div yield (avg)%
19.32
21.36
19.69
16.84
18.19
15.65
13.43
12.34
10.05
7.36
18.65
12.34
16.25
75
18.04
Payout ratio%
24.07
25.85
26.71
29.32
27.47
28.91
26.02
28.61
26.97
27.68
4.74
27.68
27.22
45
1.163
Shares (diluted)B
0.950
1.030
0.949
0.877
0.939
0.836
0.814
0.776
0.777
0.757
1.227
(4.23%)
(2.39%)
68
6.04
Buyback yield%
27.23
28.52
30.78
29.17
29.23
30.42
33.02
31.96
32.51
32.31
6.33
32.31
30.60
48
0.360
D/E ratiox
0.823
0.900
0.897
0.879
0.934
0.923
0.927
0.869
0.933
0.855
1.694
0.923
0.899
19
1.620
Enterprise value¥B
1.714
1.650
1.674
1.959
2.290
2.689
2.817
3.234
3.253
3.213
1.033
7.01%
6.73%
82
1.873
LT debt¥B
0.923
0.920
1.020
0.996
0.918
0.869
0.967
1.064
1.126
1.264
0.791
6.62%
3.52%
48
Revenue
¥1.818B
7.89%
1.00×
Cost of revenue
¥1.100B
7.84%
0.99×
Operating expenses
¥422.8M
8.00%
1.01×
Property and equipment
18.14%
Cash and investments
17.27%
Goodwill & intangibles
16.33%
Spread over hurdle
(2.65%)