2.238
Revenue¥B
3.312
3.411
3.638
3.755
3.865
4.001
4.142
4.413
4.495
4.777
2.361
4.33%
4.14%
12
16.91
Revenue growth%
16.80
15.00
15.51
16.88
15.00
14.90
17.06
19.33
21.91
21.19
18.29
19.33
16.84
32
15.19
Gross margin%
5.87
8.48
6.92
7.90
9.92
7.80
5.75
4.26
6.64
7.15
16.65
6.64
7.03
58
28.38
Operating margin%
24.68
25.75
25.33
25.24
22.38
22.94
20.75
20.57
21.26
23.52
3.74
21.26
23.23
61
28.16
Net margin%
16.34
16.23
16.42
18.61
19.23
16.30
18.06
18.53
18.58
19.81
21.40
18.53
18.30
81
31.53
P/E ratio (avg)x
25.80
23.01
22.21
22.74
22.78
22.08
23.47
25.20
27.41
25.64
34.22
25.20
23.24
84
10.64
EV/EBITx
39.85
43.94
50.32
54.57
57.59
66.34
64.70
61.74
68.31
66.92
34.11
66.34
59.67
30
25.27
FCF yield (avg)%
10.03
7.39
9.55
10.40
13.14
12.25
11.22
12.03
11.21
10.40
16.69
11.22
10.81
15
22.44
FCF margin%
7.88
10.31
12.51
12.81
12.36
13.34
15.68
15.83
15.61
18.30
26.35
15.68
13.08
9
0.569
FCF / Net incomex
2.447
2.908
3.437
3.514
4.099
4.874
5.746
6.325
7.027
7.608
0.916
6.325
4.486
33
16.46
ROIC%
22.43
20.47
19.28
21.74
21.89
20.45
21.79
19.48
19.09
18.72
3.76
19.48
20.46
11
25.71
Return on equity%
28.02
30.51
30.05
28.85
28.11
25.79
23.33
20.78
17.93
15.92
15.12
20.78
26.90
25
21.56
Return on assets%
8.60
8.52
10.19
12.55
10.61
9.28
7.02
4.34
6.48
4.09
22.32
6.48
8.56
42
0.28
EPS¥
0.45
0.44
0.44
0.47
0.53
0.47
0.43
0.39
0.39
0.42
0.29
(4.35%)
0.64%
—
19.90
EPS growth%
25.60
23.69
24.94
25.50
28.29
28.68
31.54
33.46
31.24
28.27
6.09
31.24
28.28
29
1.10
Bookvalue per sh¥
0.58
0.50
0.55
0.59
0.63
0.68
0.60
0.53
0.57
0.62
1.56
(0.43%)
1.32%
—
0.80
FCF per share¥
1.20
1.35
1.36
1.46
1.56
1.57
1.58
1.56
1.75
1.58
0.33
0.30%
1.66%
—
0.41
Dividend per sh¥
3.52
4.06
4.44
4.81
5.71
6.06
7.15
7.16
7.17
8.09
1.84
7.22%
10.30%
—
15.50
Div yield (avg)%
18.77
19.46
20.36
20.76
20.87
20.03
21.08
19.16
17.51
17.21
18.36
19.16
19.74
69
7.02
Payout ratio%
20.42
20.56
23.37
23.21
23.89
23.43
21.66
22.84
24.87
25.39
8.73
23.43
23.29
78
0.787
Shares (diluted)B
0.827
0.889
1.013
1.095
1.119
1.122
1.137
1.128
1.154
1.290
0.788
2.89%
4.08%
88
12.45
Buyback yield%
23.20
25.89
24.41
23.11
24.59
26.25
26.87
24.08
22.32
24.78
26.77
24.78
24.50
72
1.756
D/E ratiox
1.120
0.984
1.045
1.075
1.053
1.070
1.040
1.059
0.965
0.971
0.170
1.040
1.049
86
2.402
Enterprise value¥B
2.171
2.294
2.681
2.985
3.314
3.536
4.008
4.330
4.612
5.233
0.773
9.57%
9.81%
50
2.547
LT debt¥B
3.698
3.498
3.783
3.956
4.206
4.309
4.715
5.399
6.169
6.486
1.046
9.05%
5.85%
80
Revenue
¥4.777B
4.14%
1.00×
Cost of revenue
¥2.124B
3.81%
0.97×
Operating expenses
¥1.158B
4.32%
1.02×
Cash and investments
20.13%
Property and equipment
17.73%
Spread over hurdle
20.33%