0.295
Revenue¥B
0.557
0.596
0.650
0.706
0.771
0.850
0.899
0.992
1.083
1.157
0.311
8.47%
8.60%
91
21.40
Revenue growth%
5.14
2.73
0.40
0.71
0.40
0.40
0.40
2.03
1.49
1.68
6.64
1.49
1.10
52
15.42
Gross margin%
11.57
10.48
12.37
14.67
14.23
13.61
16.54
15.29
15.55
15.28
11.82
15.29
14.45
80
22.68
Operating margin%
24.19
25.66
26.88
24.06
26.95
25.79
28.09
27.09
27.86
29.95
18.82
27.86
26.91
50
11.50
Net margin%
25.75
24.47
27.28
28.98
26.64
27.83
26.28
28.97
27.43
28.39
14.75
27.83
27.35
80
19.10
P/E ratio (avg)x
34.15
29.74
31.06
31.88
34.24
31.35
29.92
28.53
24.30
24.24
25.28
28.53
30.49
68
6.632
EV/EBITx
34.97
34.32
35.07
35.32
34.60
38.40
41.46
42.54
39.97
37.54
19.51
39.97
36.43
29
22.84
FCF yield (avg)%
10.01
10.45
9.52
7.83
7.90
8.75
8.94
8.24
8.05
10.32
8.81
8.75
8.84
65
19.64
FCF margin%
6.26
7.98
5.51
8.13
10.40
11.79
9.40
10.65
12.54
13.00
3.34
11.79
9.90
85
1.714
FCF / Net incomex
1.561
1.540
1.418
1.376
1.555
1.615
1.737
1.629
1.644
1.532
1.232
1.629
1.558
61
15.48
ROIC%
31.27
28.74
31.74
34.07
34.77
34.61
36.27
34.81
36.87
36.01
2.16
36.01
34.69
11
18.90
Return on equity%
29.89
29.01
28.08
25.17
27.04
26.31
27.49
26.72
26.02
27.62
24.12
26.72
27.26
22
19.60
Return on assets%
12.64
12.12
12.15
10.21
11.21
8.50
8.25
9.85
9.29
11.97
21.40
9.29
10.71
67
5.43
EPS¥
4.48
4.54
4.70
5.11
5.13
5.46
5.28
5.14
5.90
5.85
5.92
2.66%
3.52%
—
5.88
EPS growth%
24.60
26.60
27.77
25.28
24.17
25.77
23.72
23.04
21.18
21.69
29.59
23.04
24.38
17
3.73
Bookvalue per sh¥
3.85
3.40
3.50
3.07
2.76
2.98
2.80
2.50
2.31
2.42
3.50
(2.58%)
(5.92%)
—
3.62
FCF per share¥
2.00
1.80
1.76
1.86
2.07
1.90
1.94
1.72
1.52
1.36
1.52
(8.03%)
(4.75%)
—
1.62
Dividend per sh¥
3.15
3.49
3.50
3.19
3.15
3.48
3.34
3.05
2.79
2.84
2.93
(2.03%)
(0.42%)
—
10.07
Div yield (avg)%
23.56
25.38
27.01
25.45
24.43
25.02
27.24
27.32
30.20
31.88
4.98
27.32
26.23
57
8.30
Payout ratio%
23.65
21.81
22.30
22.27
22.44
20.39
22.63
24.87
25.07
22.30
18.00
22.63
22.37
29
76.15
Shares (diluted)M
98.28
103.3
117.2
106.8
98.93
91.90
91.50
82.94
80.59
74.90
77.81
(5.41%)
(3.12%)
63
7.36
Buyback yield%
16.77
14.41
14.27
16.69
15.98
15.14
17.48
15.11
16.70
19.13
2.60
16.70
16.33
67
0.516
D/E ratiox
1.158
1.276
1.436
1.445
1.556
1.606
1.548
1.560
1.408
1.535
0.851
1.548
1.490
32
108.2
Enterprise value¥M
316.1
294.6
328.5
377.9
425.2
438.4
462.3
486.6
478.1
506.3
195.1
3.55%
6.32%
89
481.2
LT debt¥M
586.6
556.1
558.7
600.5
667.8
643.9
591.2
673.7
711.8
719.2
538.6
1.50%
2.59%
77
Revenue
¥1.157B
8.60%
1.00×
Cost of revenue
¥677.3M
8.41%
0.98×
Operating expenses
¥272.0M
8.47%
0.99×
Cash and investments
22.86%
Property and equipment
17.31%
Spread over hurdle
(3.09%)