1.814
Revenue¥B
4.186
4.611
5.008
5.431
5.889
6.283
6.823
7.508
7.980
8.554
1.958
7.75%
8.28%
25
14.29
Revenue growth%
11.52
11.78
10.71
13.28
11.99
13.18
16.14
13.62
11.75
11.07
12.62
13.18
11.88
82
5.36
Gross margin%
22.27
22.01
23.45
20.47
21.08
18.35
19.45
18.69
21.55
23.01
13.62
19.45
21.32
65
23.65
Operating margin%
27.10
28.99
27.16
28.37
27.70
24.98
27.57
28.77
26.51
23.52
10.61
26.51
27.37
93
28.59
Net margin%
16.90
16.75
17.33
18.73
21.05
21.98
22.48
21.00
20.29
19.37
20.01
21.00
19.83
7
18.58
P/E ratio (avg)x
7.971
7.324
7.410
8.064
8.044
8.058
8.779
8.482
8.337
8.944
20.29
8.482
8.061
35
34.66
EV/EBITx
39.82
46.50
51.22
48.74
52.46
56.01
55.67
62.18
72.12
72.32
37.37
62.18
54.07
20
7.05
FCF yield (avg)%
26.56
26.99
25.73
28.70
28.83
30.02
28.71
26.54
25.01
26.77
7.17
26.77
26.88
13
9.46
FCF margin%
10.96
11.30
13.71
12.48
13.27
11.16
12.94
15.72
14.43
12.02
17.14
12.94
12.71
44
0.229
FCF / Net incomex
2.340
2.322
2.612
2.569
2.663
2.724
2.779
2.570
2.388
2.548
0.458
2.570
2.569
30
27.42
ROIC%
3.55
1.79
1.25
1.39
0.40
2.09
3.58
5.58
3.08
5.45
29.02
3.58
2.58
57
21.19
Return on equity%
12.21
14.95
13.82
13.87
10.95
11.83
12.78
11.75
12.42
9.55
2.29
11.83
12.32
8
2.27
Return on assets%
12.95
12.19
10.20
9.49
6.83
4.26
3.42
3.39
3.56
0.86
15.12
3.42
5.55
40
1.88
EPS¥
0.79
0.80
0.70
0.65
0.59
0.52
0.54
0.58
0.62
0.62
2.02
1.00%
(1.65%)
—
16.80
EPS growth%
21.79
21.32
22.45
20.92
18.84
20.69
23.65
22.08
23.14
23.25
4.82
23.14
21.94
71
1.56
Bookvalue per sh¥
0.64
0.58
0.60
0.62
0.62
0.67
0.60
0.52
0.53
0.57
1.91
(1.72%)
(0.50%)
—
2.10
FCF per share¥
4.37
5.12
5.72
6.75
7.33
7.86
8.33
9.95
11.38
11.94
2.00
10.25%
11.88%
—
2.53
Dividend per sh¥
1.14
1.17
1.09
1.14
1.11
0.95
0.92
0.95
1.01
0.87
1.48
(4.59%)
(2.66%)
—
4.88
Div yield (avg)%
32.74
30.48
31.98
32.67
35.28
34.03
34.49
35.23
32.75
34.67
16.10
34.49
33.39
57
9.94
Payout ratio%
18.77
19.75
18.89
17.82
17.11
19.92
21.89
19.45
19.49
19.31
27.63
19.49
19.38
89
2.821
Shares (diluted)B
5.451
6.345
7.282
8.603
8.467
8.638
9.298
9.728
10.45
10.60
2.719
4.60%
7.44%
20
5.19
Buyback yield%
10.83
11.29
9.82
10.73
11.60
11.31
12.36
15.11
16.63
15.50
12.12
15.11
11.46
54
1.726
D/E ratiox
1.164
1.331
1.397
1.678
1.924
2.024
2.235
2.721
2.725
3.239
0.252
2.721
1.974
73
1.226
Enterprise value¥B
4.413
4.530
5.099
4.637
4.242
4.597
4.579
5.113
5.454
4.983
9.939
3.27%
0.87%
59
6.300
LT debt¥B
4.686
4.643
4.453
4.284
4.375
5.056
5.196
5.913
6.749
7.708
4.367
12.00%
4.63%
12
Revenue
¥8.554B
8.28%
1.00×
Cost of revenue
¥5.910B
8.39%
1.01×
Operating expenses
¥1.866B
7.68%
0.95×
Cash and investments
18.78%
Property and equipment
15.29%
Spread over hurdle
(4.19%)