1.298
Revenue¥B
0.899
0.967
1.062
1.156
1.271
1.408
1.536
1.652
1.765
1.935
1.386
8.77%
9.11%
35
20.83
Revenue growth%
11.08
9.92
7.96
6.83
5.29
4.11
5.88
8.05
10.09
11.77
7.40
8.05
8.01
53
10.89
Gross margin%
9.39
8.45
6.69
6.54
4.93
7.33
9.41
10.95
12.55
10.77
3.72
10.77
8.92
47
12.12
Operating margin%
18.79
18.41
19.43
18.73
20.68
18.93
17.15
19.88
22.77
23.17
14.42
19.88
19.18
92
24.89
Net margin%
3.06
4.16
6.36
8.39
10.64
12.20
12.52
15.25
14.72
17.12
11.44
14.72
11.42
19
34.85
P/E ratio (avg)x
36.54
33.31
31.31
29.29
27.04
25.88
25.67
25.27
25.65
26.30
17.58
25.67
26.67
64
36.74
EV/EBITx
25.38
28.32
31.94
31.81
36.11
35.62
37.55
43.33
49.03
46.53
28.45
43.33
35.87
35
21.81
FCF yield (avg)%
25.40
24.36
25.15
23.43
22.18
23.65
24.85
23.75
25.12
25.28
23.87
24.85
24.61
69
12.94
FCF margin%
19.72
18.22
18.18
15.97
13.26
15.87
16.39
17.61
15.57
16.44
13.01
16.39
16.42
85
0.271
FCF / Net incomex
0.427
0.464
0.447
0.457
0.482
0.518
0.551
0.585
0.522
0.529
0.265
0.529
0.500
70
8.55
ROIC%
12.98
13.50
13.88
11.09
8.65
5.90
5.80
6.22
3.74
6.42
22.44
5.90
7.53
95
29.16
Return on equity%
31.26
30.96
31.42
33.48
35.20
34.92
34.62
31.78
29.17
29.00
18.53
31.78
31.60
52
18.06
Return on assets%
19.01
21.76
24.05
25.84
24.66
27.02
25.94
27.40
25.18
27.78
13.77
27.02
25.51
22
0.31
EPS¥
1.63
1.47
1.60
1.55
1.44
1.52
1.61
1.79
1.85
2.05
0.33
7.33%
3.15%
—
7.10
EPS growth%
21.25
21.77
20.10
22.03
23.92
26.42
27.57
30.37
28.05
30.22
23.89
28.05
25.17
16
0.82
Bookvalue per sh¥
0.43
0.43
0.44
0.41
0.41
0.39
0.46
0.50
0.55
0.64
0.68
8.98%
3.60%
—
0.47
FCF per share¥
1.78
1.78
1.93
1.77
1.88
2.06
2.21
2.31
2.15
2.21
1.93
3.28%
1.06%
—
1.02
Dividend per sh¥
0.90
1.09
1.13
1.17
1.17
1.39
1.36
1.51
1.63
1.65
1.36
7.07%
7.82%
—
26.18
Div yield (avg)%
22.76
20.71
18.16
19.50
21.36
21.54
19.05
20.53
22.91
22.34
27.49
21.54
21.04
74
21.18
Payout ratio%
10.55
7.84
8.21
8.50
9.81
7.00
6.57
5.46
4.79
3.76
23.07
5.46
7.42
37
887.6
Shares (diluted)M
846.3
777.6
726.5
694.3
670.5
681.2
693.5
695.2
665.7
667.8
873.1
(0.08%)
(3.26%)
92
10.01
Buyback yield%
27.86
28.49
30.53
29.60
27.19
24.65
23.20
25.65
26.74
27.54
12.74
25.65
27.36
40
1.401
D/E ratiox
2.024
2.371
2.406
2.611
2.533
2.559
2.527
2.902
2.859
3.012
1.448
2.859
2.546
74
0.459
Enterprise value¥B
2.017
2.225
2.565
2.709
3.062
3.248
3.375
3.518
3.866
4.204
2.373
6.55%
7.53%
62
1,555
LT debt¥M
838.0
759.2
763.5
782.1
731.1
694.6
680.5
736.9
728.0
748.2
946.5
0.46%
(0.69%)
57
Revenue
¥1.935B
9.11%
1.00×
Cost of revenue
¥1.290B
9.08%
1.00×
Operating expenses
¥266.2M
8.93%
0.98×
Property and equipment
17.85%
Cash and investments
15.40%
Spread over hurdle
60.16%