0.255
Revenue¥B
0.591
0.641
0.687
0.743
0.799
0.850
0.892
0.931
1.007
1.086
0.261
6.33%
6.93%
59
28.18
Revenue growth%
26.70
25.65
27.23
27.45
29.23
29.89
29.33
26.61
27.62
25.39
26.92
27.62
27.34
60
13.89
Gross margin%
20.69
18.34
18.15
18.81
15.90
15.18
14.35
15.98
17.29
15.64
7.84
15.64
16.64
76
24.17
Operating margin%
31.84
30.79
28.23
29.17
31.61
34.27
36.02
38.19
39.80
42.11
29.14
38.19
33.06
85
3.94
Net margin%
18.94
18.15
16.62
18.87
18.61
15.91
13.38
16.35
13.54
14.43
13.71
14.43
16.49
46
24.29
P/E ratio (avg)x
38.10
45.23
45.93
44.45
48.06
49.00
54.79
56.47
67.01
75.58
9.995
56.47
48.53
21
23.34
EV/EBITx
37.14
43.40
44.07
43.44
44.70
48.46
47.64
56.04
55.31
60.11
30.00
55.31
46.17
70
14.37
FCF yield (avg)%
5.92
5.90
7.29
5.40
3.46
4.63
7.46
6.65
8.70
11.64
18.78
7.46
6.29
39
23.31
FCF margin%
8.07
11.07
11.77
10.94
9.21
6.91
7.66
8.26
10.52
10.41
2.03
8.26
9.81
31
0.124
FCF / Net incomex
0.888
0.932
0.943
0.936
1.013
0.897
0.810
0.798
0.844
0.902
1.059
0.844
0.900
38
18.27
ROIC%
26.73
28.29
26.14
23.17
22.47
24.32
26.92
27.84
29.24
29.90
7.48
27.84
26.83
88
26.44
Return on equity%
22.33
25.32
28.16
31.02
28.96
31.90
34.34
36.59
37.94
35.81
26.69
35.81
31.46
82
17.35
Return on assets%
17.55
16.00
16.19
18.47
17.58
17.36
19.03
16.69
15.29
12.93
11.48
16.69
17.03
17
1.67
EPS¥
2.53
2.63
2.59
2.44
2.29
2.64
2.58
2.95
2.76
2.75
1.86
3.71%
1.85%
—
12.43
EPS growth%
26.42
28.99
27.06
25.00
22.23
19.85
18.25
16.91
15.19
13.65
13.71
16.91
21.04
37
1.59
Bookvalue per sh¥
0.34
0.37
0.38
0.37
0.32
0.31
0.31
0.32
0.33
0.30
1.25
(1.38%)
(1.73%)
—
1.99
FCF per share¥
0.62
0.67
0.71
0.76
0.85
0.80
0.73
0.70
0.77
0.70
1.23
(3.80%)
1.39%
—
0.93
Dividend per sh¥
0.76
0.85
0.99
1.17
1.26
1.41
1.69
1.71
1.73
1.78
0.36
7.29%
9.62%
—
27.72
Div yield (avg)%
25.74
23.34
23.47
21.61
21.73
20.38
19.98
19.14
18.04
18.35
21.61
19.14
20.99
68
24.82
Payout ratio%
28.53
29.97
27.85
27.17
25.55
24.94
22.72
22.53
21.04
21.24
9.99
22.53
25.25
91
568.9
Shares (diluted)M
573.2
566.7
589.9
647.3
702.9
706.2
639.4
653.4
695.2
780.3
558.1
2.11%
2.38%
11
26.60
Buyback yield%
8.81
11.12
9.22
8.77
7.15
9.26
9.53
7.31
7.97
5.58
5.57
7.97
8.79
33
1.226
D/E ratiox
0.790
0.789
0.897
0.896
0.877
0.909
0.981
1.022
1.059
1.048
0.508
1.022
0.903
36
854.1
Enterprise value¥M
258.0
259.4
260.3
247.1
257.0
265.0
278.2
277.0
256.2
248.0
631.8
(0.71%)
(1.14%)
68
0.551
LT debt¥B
1.297
1.440
1.681
1.916
1.846
1.850
1.803
1.804
2.083
2.469
1.175
5.99%
7.03%
46
Revenue
¥1.086B
6.93%
1.00×
Cost of revenue
¥760.2M
6.93%
1.00×
Operating expenses
¥190.4M
7.59%
1.06×
Cash and investments
20.20%
Property and equipment
13.92%
Spread over hurdle
(3.83%)