1.188
Revenue¥B
2.417
2.407
2.474
2.523
2.481
2.501
2.470
2.539
2.501
2.528
1.244
0.38%
0.42%
54
9.54
Revenue growth%
2.55
4.53
4.06
1.85
0.40
0.40
0.40
2.19
2.93
4.11
20.93
2.19
2.37
56
8.17
Gross margin%
28.54
28.05
29.73
31.79
31.99
33.71
33.25
33.84
33.38
34.27
3.43
33.71
32.62
9
21.64
Operating margin%
8.57
6.85
8.95
11.07
8.38
9.05
10.17
7.27
6.72
6.86
16.44
7.27
8.47
78
15.29
Net margin%
14.07
14.61
12.84
14.30
14.74
12.98
10.04
8.98
11.59
13.54
5.77
11.59
13.26
58
19.94
P/E ratio (avg)x
42.65
42.82
44.29
50.69
56.43
65.39
67.51
62.38
57.55
53.83
18.32
62.38
55.13
17
35.02
EV/EBITx
19.54
21.96
22.88
22.78
24.26
22.54
21.51
23.77
23.25
25.81
20.85
23.25
22.83
50
20.47
FCF yield (avg)%
21.93
23.32
20.79
20.88
19.48
17.72
16.26
13.69
12.95
11.28
6.90
13.69
18.60
85
29.95
FCF margin%
9.86
10.26
11.10
8.75
10.85
11.43
12.02
10.14
8.16
5.61
13.74
10.14
10.20
82
1.270
FCF / Net incomex
2.028
1.901
1.914
1.908
2.001
2.009
1.980
2.240
2.415
2.330
0.974
2.240
2.005
57
15.52
ROIC%
8.23
6.60
6.36
5.62
5.19
3.77
5.87
4.20
6.96
7.67
22.56
5.87
6.11
76
15.52
Return on equity%
10.66
13.06
10.17
8.46
11.11
8.24
5.79
4.99
7.79
9.36
26.87
7.79
8.91
37
29.42
Return on assets%
16.50
18.09
20.84
22.68
21.53
24.30
22.64
22.00
22.61
22.76
18.80
22.64
22.30
89
1.10
EPS¥
3.30
3.65
3.52
3.60
4.05
4.63
4.87
4.61
4.89
5.02
1.23
4.40%
3.59%
—
7.81
EPS growth%
24.50
26.98
26.43
25.92
27.27
30.06
32.84
31.02
33.05
30.92
5.25
31.02
28.66
68
2.94
Bookvalue per sh¥
1.86
2.20
2.22
2.31
2.31
2.63
3.09
3.45
3.91
4.17
3.79
12.50%
9.43%
—
6.00
FCF per share¥
1.41
1.35
1.38
1.40
1.59
1.66
1.86
1.78
1.91
1.82
1.30
2.81%
2.64%
—
2.59
Dividend per sh¥
3.02
2.76
2.60
2.67
2.83
2.72
2.43
2.34
2.44
2.44
4.04
(2.92%)
(1.72%)
—
11.84
Div yield (avg)%
0.40
0.40
2.68
1.72
3.26
3.08
4.67
6.09
8.92
11.56
11.56
6.09
3.17
77
6.72
Payout ratio%
30.88
28.06
27.42
27.58
29.94
32.77
34.98
35.01
37.42
34.98
22.99
34.98
31.82
73
0.315
Shares (diluted)B
0.588
0.644
0.693
0.679
0.777
0.860
1.001
1.074
1.293
1.482
0.306
13.80%
11.02%
5
11.15
Buyback yield%
21.16
19.99
17.58
15.90
16.51
16.41
16.06
18.59
19.40
20.52
17.23
18.59
18.09
66
0.801
D/E ratiox
1.749
1.639
1.553
1.600
1.412
1.457
1.542
1.361
1.443
1.569
0.161
1.457
1.548
33
0.856
Enterprise value¥B
1.460
1.424
1.444
1.394
1.441
1.528
1.675
1.535
1.687
1.808
1.663
4.64%
1.91%
36
2.491
LT debt¥B
1.188
1.169
1.191
1.097
1.007
0.884
0.890
0.782
0.671
0.690
2.951
(7.28%)
(6.03%)
48
Revenue
¥2.528B
0.42%
1.00×
Cost of revenue
¥1.110B
0.34%
0.99×
Operating expenses
¥549.5M
0.34%
0.99×
Property and equipment
16.69%
Cash and investments
14.21%
Spread over hurdle
38.66%