0.952
Revenue¥B
1.164
1.159
1.186
1.191
1.199
1.196
1.211
1.224
1.238
1.286
0.988
1.40%
1.33%
10
2.37
Revenue growth%
15.31
17.49
17.05
18.47
20.92
19.78
18.57
20.69
23.61
21.01
25.91
20.69
19.18
21
11.20
Gross margin%
15.17
14.14
11.72
13.71
11.70
13.05
15.07
16.73
18.84
20.44
12.56
16.73
14.60
67
18.79
Operating margin%
9.41
8.71
10.30
12.38
10.46
9.97
12.33
11.93
14.92
17.22
13.28
12.33
11.20
48
8.94
Net margin%
8.18
8.36
8.33
9.13
11.76
12.12
12.30
14.98
14.76
12.06
21.87
12.30
11.91
90
23.94
P/E ratio (avg)x
6.126
5.579
4.845
4.666
4.649
4.064
4.356
4.517
4.324
4.613
29.21
4.356
4.631
78
10.66
EV/EBITx
11.53
11.28
12.37
12.44
13.12
14.07
15.48
13.49
13.77
12.57
22.08
13.77
12.85
52
23.64
FCF yield (avg)%
22.21
25.09
27.50
27.38
29.01
28.13
30.88
33.17
35.85
35.38
10.66
33.17
28.57
46
4.11
FCF margin%
33.33
31.45
30.03
31.76
33.05
30.54
28.57
27.98
29.04
28.07
26.12
28.57
30.29
49
1.614
FCF / Net incomex
0.590
0.586
0.606
0.666
0.669
0.707
0.724
0.745
0.696
0.720
0.364
0.720
0.682
48
5.90
ROIC%
33.44
34.69
32.51
34.39
34.70
32.52
29.76
27.62
28.62
28.00
22.59
28.62
32.52
51
15.52
Return on equity%
0.40
3.13
0.65
0.40
2.78
4.11
2.22
4.04
6.32
8.75
5.71
4.11
2.96
14
7.39
Return on assets%
23.39
23.85
23.44
24.48
25.32
28.08
25.92
25.53
28.18
26.53
3.18
26.53
25.42
49
1.25
EPS¥
1.98
2.34
2.60
3.00
3.07
3.21
3.79
4.13
4.88
5.14
1.30
10.83%
11.61%
—
26.77
EPS growth%
24.70
26.11
27.53
25.35
27.47
26.99
25.04
26.75
24.67
26.14
14.58
26.14
26.12
21
0.87
Bookvalue per sh¥
1.80
1.98
1.98
2.10
2.40
2.53
2.95
3.14
3.29
3.45
1.56
7.53%
6.09%
—
0.51
FCF per share¥
1.89
2.16
2.32
2.64
3.06
3.51
3.42
3.35
3.31
3.63
1.36
3.48%
7.84%
—
1.10
Dividend per sh¥
0.57
0.55
0.55
0.53
0.59
0.60
0.65
0.68
0.62
0.61
0.24
0.72%
1.11%
—
12.14
Div yield (avg)%
20.96
23.48
22.77
23.78
25.46
26.42
25.93
27.14
26.05
28.50
6.15
26.42
25.69
81
13.96
Payout ratio%
22.81
24.43
25.41
25.50
26.68
24.02
23.22
22.97
24.94
27.65
27.67
24.02
24.69
18
0.774
Shares (diluted)B
1.060
1.210
1.344
1.371
1.515
1.592
1.852
2.054
2.298
2.274
0.786
8.46%
9.54%
33
5.27
Buyback yield%
3.11
1.60
0.76
1.77
0.40
1.71
2.09
2.76
2.71
0.40
5.26
2.09
1.74
9
0.792
D/E ratiox
1.021
0.999
1.104
1.296
1.509
1.679
1.705
2.028
2.194
2.655
1.676
2.028
1.594
38
1.033
Enterprise value¥B
0.428
0.393
0.343
0.366
0.360
0.361
0.392
0.392
0.404
0.351
1.014
(0.53%)
(1.27%)
29
276.5
LT debt¥M
655.5
613.2
586.6
615.9
632.8
616.9
651.7
661.2
602.3
546.7
681.8
(2.88%)
(1.81%)
80
Revenue
¥1.286B
1.33%
1.00×
Cost of revenue
¥690.6M
1.53%
1.02×
Operating expenses
¥134.7M
(0.10%)
0.87×
Cash and investments
18.69%
Property and equipment
18.63%
Spread over hurdle
47.25%