1.362
Revenue¥B
1.376
1.521
1.665
1.820
1.993
2.178
2.366
2.561
2.779
3.004
1.429
8.55%
8.84%
72
27.87
Revenue growth%
19.98
19.55
21.77
20.14
18.65
20.92
23.90
21.00
23.61
24.65
29.87
23.61
20.96
22
27.15
Gross margin%
15.99
14.62
11.71
12.74
12.17
10.02
11.36
11.40
11.82
11.48
18.82
11.40
11.77
74
9.81
Operating margin%
9.48
10.70
10.19
7.66
5.62
6.07
4.61
5.03
2.11
5.01
24.47
5.01
5.84
41
26.66
Net margin%
22.26
25.21
27.70
26.90
24.25
26.39
28.99
29.49
31.48
34.17
7.33
29.49
27.30
70
34.99
P/E ratio (avg)x
22.70
23.05
22.57
25.70
24.08
25.76
30.04
32.45
36.07
38.14
9.854
32.45
25.73
12
22.30
EV/EBITx
17.94
16.53
14.32
12.88
12.54
13.70
14.95
13.12
11.43
10.77
34.06
13.12
13.41
8
28.30
FCF yield (avg)%
32.02
34.88
35.09
33.51
30.70
29.85
29.40
27.25
27.05
25.67
5.29
27.25
30.28
27
7.53
FCF margin%
26.58
28.55
30.34
32.00
30.74
30.68
27.97
27.75
29.45
26.94
7.24
27.97
29.00
51
1.721
FCF / Net incomex
1.780
1.839
1.914
1.944
1.817
1.822
2.008
2.199
2.452
2.396
1.398
2.199
1.929
33
14.32
ROIC%
23.37
21.99
23.58
26.17
23.59
22.48
23.32
20.43
23.10
25.07
25.48
23.10
23.34
20
15.22
Return on equity%
4.31
6.14
6.71
5.27
5.66
3.45
0.92
0.64
3.18
3.59
7.25
3.18
3.95
74
25.92
Return on assets%
15.64
16.04
13.80
11.11
10.04
10.17
7.61
4.72
7.23
7.98
23.12
7.61
10.11
44
1.71
EPS¥
1.82
2.05
2.12
1.99
2.04
2.37
2.21
2.37
2.28
2.42
1.77
3.46%
3.12%
—
28.56
EPS growth%
11.94
11.18
11.17
8.95
10.04
7.58
7.62
8.67
11.16
8.55
10.95
8.55
9.49
19
0.50
Bookvalue per sh¥
1.17
1.31
1.28
1.33
1.35
1.52
1.46
1.58
1.66
1.67
0.36
4.29%
2.98%
—
0.36
FCF per share¥
0.58
0.62
0.60
0.57
0.50
0.45
0.48
0.42
0.37
0.34
1.81
(7.36%)
(4.48%)
—
1.28
Dividend per sh¥
0.72
0.74
0.77
0.76
0.80
0.90
0.91
0.89
0.97
1.03
0.38
5.07%
4.92%
—
9.83
Div yield (avg)%
13.69
14.30
16.42
16.25
13.29
11.34
13.70
10.78
9.29
11.27
5.95
11.27
13.49
9
22.72
Payout ratio%
10.34
10.23
7.35
8.65
10.36
13.16
12.85
14.81
16.84
14.91
4.45
14.81
11.60
72
0.449
Shares (diluted)B
0.747
0.831
0.877
0.880
1.048
1.048
1.151
1.247
1.316
1.414
0.435
6.17%
6.50%
74
5.41
Buyback yield%
25.12
22.24
23.94
21.70
19.47
21.60
23.95
23.29
23.24
23.00
3.14
23.24
23.12
20
0.951
D/E ratiox
0.398
0.450
0.434
0.459
0.514
0.556
0.632
0.697
0.667
0.647
1.419
0.647
0.535
39
2.058
Enterprise value¥B
1.828
2.010
2.044
2.271
2.073
1.908
2.046
2.172
2.304
2.437
2.519
3.29%
3.65%
20
1.755
LT debt¥B
0.259
0.257
0.285
0.331
0.338
0.352
0.409
0.455
0.431
0.461
2.409
6.40%
6.27%
43
Revenue
¥3.004B
8.84%
1.00×
Cost of revenue
¥1.935B
8.66%
0.98×
Operating expenses
¥325.6M
8.37%
0.96×
Cash and investments
18.22%
Property and equipment
14.58%
Spread over hurdle
14.89%