0.516
Revenue¥B
0.974
1.005
1.028
1.045
1.076
1.118
1.156
1.165
1.194
1.250
0.546
3.04%
2.58%
80
28.83
Revenue growth%
0.40
2.07
2.58
2.02
4.63
2.99
5.02
6.21
4.05
1.25
17.40
4.05
2.78
65
27.25
Gross margin%
10.76
12.65
11.68
10.48
8.31
6.55
6.26
8.16
9.98
9.31
14.52
8.16
9.65
6
10.61
Operating margin%
18.76
19.98
20.12
19.25
18.72
17.68
15.62
15.63
15.24
15.96
17.17
15.63
18.20
67
15.87
Net margin%
24.56
21.76
18.82
16.23
19.19
16.48
16.19
17.74
15.84
13.32
28.51
16.19
17.11
85
29.17
P/E ratio (avg)x
12.87
13.67
12.98
11.72
10.95
9.807
8.550
9.116
9.023
7.696
29.46
9.023
10.38
69
15.93
EV/EBITx
34.37
36.40
33.59
32.02
33.14
35.60
34.44
30.03
29.00
31.78
17.38
31.78
33.37
30
14.18
FCF yield (avg)%
18.56
17.36
20.18
19.90
22.13
24.46
21.50
21.60
20.73
20.76
26.91
21.50
20.74
79
8.18
FCF margin%
23.01
21.00
18.14
15.61
15.49
13.72
11.44
10.87
10.27
10.06
19.71
10.87
14.61
79
1.374
FCF / Net incomex
0.736
0.713
0.691
0.612
0.608
0.607
0.626
0.615
0.620
0.638
0.362
0.620
0.623
55
26.03
ROIC%
12.66
14.99
16.27
13.71
12.98
12.12
9.74
12.63
12.06
11.55
27.66
12.06
12.65
37
14.43
Return on equity%
10.39
7.41
10.07
9.29
7.91
6.50
6.84
7.44
10.20
8.83
17.34
7.44
8.37
63
25.66
Return on assets%
24.90
25.59
28.50
26.56
28.53
30.31
32.86
32.72
35.37
38.34
9.76
32.86
29.42
67
3.47
EPS¥
2.13
2.11
2.28
2.31
2.46
2.48
2.82
3.24
3.65
4.11
3.74
10.77%
8.46%
—
29.66
EPS growth%
16.78
18.38
21.02
22.91
23.54
25.42
25.97
28.46
30.14
27.49
8.13
27.49
24.48
67
1.75
Bookvalue per sh¥
2.84
2.75
3.09
3.33
3.49
3.85
4.37
4.49
4.49
5.06
1.01
7.67%
5.56%
—
2.39
FCF per share¥
5.01
5.69
5.89
6.70
7.17
6.94
8.13
7.86
8.46
10.01
2.54
6.90%
7.02%
—
0.84
Dividend per sh¥
2.08
2.10
2.13
2.14
1.96
1.91
1.86
1.92
2.01
2.06
2.74
1.04%
0.26%
—
16.62
Div yield (avg)%
13.72
14.47
16.54
14.14
14.83
12.55
13.59
12.31
14.21
12.98
24.01
12.98
13.93
41
25.62
Payout ratio%
18.46
20.38
21.76
23.78
22.92
23.36
25.98
28.43
29.47
28.10
25.91
28.10
23.57
61
119.1
Shares (diluted)M
161.5
185.7
199.9
189.8
195.9
213.6
200.3
204.0
226.8
226.9
120.2
2.98%
4.68%
59
8.29
Buyback yield%
8.90
9.47
11.37
10.47
12.43
13.04
15.26
13.27
14.63
12.70
24.92
13.27
12.56
7
1.403
D/E ratiox
0.874
0.887
0.967
0.928
1.022
0.927
0.870
0.795
0.781
0.840
1.729
0.840
0.881
73
108.6
Enterprise value¥M
499.2
533.8
487.8
489.2
491.2
511.3
562.6
533.8
526.7
556.4
712.4
2.52%
0.20%
30
0.151
LT debt¥B
1.354
1.601
1.705
1.677
1.749
1.974
2.017
2.441
2.541
2.857
0.840
10.32%
9.61%
67
Revenue
¥1.250B
2.58%
1.00×
Cost of revenue
¥852.3M
2.89%
1.03×
Operating expenses
¥241.3M
2.24%
0.97×
Property and equipment
20.75%
Cash and investments
16.07%
Spread over hurdle
19.79%