0.531
Revenue¥B
3.646
3.741
3.796
3.833
3.815
3.855
3.921
4.006
4.179
4.235
0.571
2.11%
1.93%
88
15.00
Revenue growth%
25.19
27.00
29.73
29.68
29.90
30.19
28.10
26.09
23.82
24.80
19.89
26.09
27.55
68
4.11
Gross margin%
19.52
17.20
14.75
15.00
12.56
11.91
12.01
11.80
9.01
6.11
8.62
11.80
12.29
26
20.89
Operating margin%
2.71
3.51
0.96
0.40
3.33
3.16
2.17
4.27
4.24
2.53
22.74
3.16
2.93
54
26.22
Net margin%
35.87
33.36
33.53
35.78
35.38
33.15
32.03
31.62
29.30
29.86
17.59
31.62
33.25
78
25.24
P/E ratio (avg)x
11.77
13.20
15.85
19.04
20.77
22.05
22.17
25.27
28.01
27.29
35.40
25.27
21.41
21
9.409
EV/EBITx
10.69
11.19
9.908
9.156
8.745
9.499
8.235
8.891
7.983
7.827
37.12
8.235
9.024
91
10.73
FCF yield (avg)%
18.86
19.81
22.33
22.93
22.58
24.21
21.90
19.04
21.62
22.88
29.19
21.90
22.11
59
26.19
FCF margin%
13.42
13.22
12.66
15.47
17.09
16.80
14.40
15.42
13.32
14.03
21.08
14.40
14.22
76
1.459
FCF / Net incomex
1.132
1.128
1.278
1.193
1.207
1.285
1.335
1.249
1.417
1.357
1.451
1.335
1.263
42
26.51
ROIC%
2.19
4.53
7.40
5.36
3.67
3.54
2.14
0.52
0.40
0.40
28.93
0.52
2.86
24
10.49
Return on equity%
31.55
30.85
28.75
28.31
29.20
30.12
32.88
33.89
35.05
36.49
17.25
33.89
31.20
14
26.81
Return on assets%
20.80
22.27
22.89
19.95
17.48
19.21
21.02
18.59
21.36
24.07
19.54
21.02
20.91
50
1.03
EPS¥
2.74
3.10
3.05
2.80
2.59
2.70
2.75
3.13
3.46
3.63
1.06
6.97%
2.36%
—
29.33
EPS growth%
22.97
21.54
21.25
21.53
20.44
18.19
15.34
12.35
12.57
12.32
12.98
12.57
19.31
27
1.75
Bookvalue per sh¥
1.03
1.02
1.18
1.35
1.41
1.54
1.73
1.77
2.00
1.84
1.58
5.55%
5.25%
—
1.06
FCF per share¥
0.90
0.86
0.97
0.97
1.06
1.21
1.22
1.30
1.34
1.48
1.19
7.00%
6.59%
—
0.64
Dividend per sh¥
2.40
2.67
2.72
2.99
3.00
3.31
3.79
4.10
4.71
4.40
0.97
7.94%
7.47%
—
5.33
Div yield (avg)%
19.12
17.48
16.94
15.88
15.86
13.45
14.72
13.73
15.32
13.29
13.02
13.73
15.59
61
24.90
Payout ratio%
3.67
1.11
0.40
0.40
0.40
0.40
2.41
0.40
2.88
4.32
18.83
2.41
0.76
87
0.801
Shares (diluted)B
0.971
1.067
1.233
1.381
1.615
1.913
2.110
2.503
2.501
2.794
0.786
11.59%
11.07%
73
2.34
Buyback yield%
24.88
27.76
30.76
30.92
30.24
32.01
31.02
29.01
27.53
30.11
20.83
30.11
30.17
89
0.842
D/E ratiox
2.340
2.785
3.053
3.137
3.359
3.987
4.181
4.764
5.052
4.939
0.565
4.764
3.673
33
3.419
Enterprise value¥B
1.495
1.536
1.432
1.357
1.568
1.486
1.647
1.628
1.686
1.955
0.762
4.51%
2.72%
16
3.879
LT debt¥B
2.835
2.651
2.974
2.942
3.314
3.035
3.041
3.196
3.068
3.102
2.961
(1.31%)
0.28%
64
Revenue
¥4.235B
1.93%
1.00×
Cost of revenue
¥2.145B
1.76%
0.98×
Operating expenses
¥957.6M
2.20%
1.03×
Cash and investments
18.84%
Property and equipment
15.73%
Spread over hurdle
13.85%