0.727
Revenue¥B
0.795
0.827
0.853
0.880
0.914
0.966
1.015
1.040
1.074
1.145
0.783
4.60%
4.16%
74
22.36
Revenue growth%
6.76
4.91
2.63
5.12
3.14
5.48
6.58
7.82
5.73
5.99
5.01
5.99
5.61
58
19.36
Gross margin%
6.98
8.12
10.38
11.02
9.76
7.20
6.19
8.46
8.80
10.62
17.60
8.46
8.63
9
11.27
Operating margin%
32.93
32.31
35.03
37.12
35.81
35.52
37.11
38.69
35.74
35.74
19.98
35.74
35.74
80
22.34
Net margin%
30.41
31.24
31.62
34.45
37.04
36.93
36.59
35.94
38.85
37.77
26.78
36.93
36.27
35
24.09
P/E ratio (avg)x
15.96
16.51
17.12
20.12
22.44
23.50
26.74
26.08
25.63
30.26
19.52
26.08
22.97
89
23.34
EV/EBITx
10.62
11.97
12.15
13.32
16.07
16.58
19.63
21.28
21.36
21.84
14.46
21.28
16.32
28
27.62
FCF yield (avg)%
5.55
5.41
4.94
2.11
3.51
0.86
0.40
0.40
0.40
0.40
14.71
0.40
1.48
66
29.79
FCF margin%
22.35
22.83
23.99
26.92
25.34
24.77
27.09
29.81
29.26
26.91
9.49
27.09
26.13
15
1.315
FCF / Net incomex
0.115
0.114
0.118
0.115
0.113
0.118
0.103
0.093
0.093
0.081
0.535
0.093
0.113
73
24.77
ROIC%
13.81
12.07
10.38
11.48
9.85
8.98
9.92
12.90
13.49
16.48
23.31
12.90
11.77
86
14.40
Return on equity%
7.42
5.36
7.60
8.62
11.50
11.01
10.96
9.38
9.32
8.48
13.21
9.38
8.97
65
3.64
Return on assets%
0.40
1.04
3.69
5.08
6.95
5.21
7.34
5.00
7.11
5.56
28.79
5.56
5.14
53
0.74
EPS¥
2.18
2.14
2.28
2.35
2.31
2.35
2.29
2.29
2.23
2.10
0.77
(1.85%)
0.22%
—
11.79
EPS growth%
26.36
26.98
27.24
26.65
25.24
22.98
25.61
23.11
22.60
24.09
11.53
23.11
25.43
75
1.69
Bookvalue per sh¥
4.22
4.05
4.05
4.04
3.77
3.77
3.62
3.42
3.20
3.05
4.55
(4.13%)
(2.59%)
—
2.54
FCF per share¥
1.96
1.92
2.02
2.15
2.40
2.61
3.02
3.06
3.52
3.50
4.80
7.82%
5.70%
—
1.44
Dividend per sh¥
4.73
5.27
5.80
5.78
5.48
5.56
6.03
7.00
7.56
7.46
0.71
6.34%
6.14%
—
9.40
Div yield (avg)%
22.40
22.47
23.73
26.39
25.34
26.29
25.53
24.31
21.91
22.38
6.13
24.31
24.02
66
17.31
Payout ratio%
25.66
24.19
22.66
19.93
19.56
17.90
16.71
13.86
15.83
12.89
13.38
15.83
18.73
29
203.5
Shares (diluted)M
261.8
269.9
308.5
305.1
341.2
380.7
429.6
434.8
446.4
496.1
215.0
7.77%
6.96%
36
6.65
Buyback yield%
10.86
13.39
10.61
11.64
10.59
11.14
8.82
8.29
10.78
10.88
3.11
10.78
10.82
17
1.376
D/E ratiox
0.798
0.714
0.723
0.789
0.835
0.759
0.757
0.697
0.723
0.783
1.298
0.757
0.758
30
761.9
Enterprise value¥M
213.0
226.1
212.7
225.0
226.3
233.5
209.0
205.2
208.5
182.0
357.3
(4.27%)
(0.62%)
79
0.070
LT debt¥B
0.466
0.432
0.460
0.456
0.411
0.357
0.350
0.328
0.292
0.277
1.022
(7.57%)
(4.99%)
74
Revenue
¥1.145B
4.16%
1.00×
Cost of revenue
¥770.0M
4.04%
0.99×
Operating expenses
¥134.3M
4.35%
1.02×
Property and equipment
16.34%
Cash and investments
15.77%
Spread over hurdle
80.79%