0.769
Revenue¥B
0.933
0.979
1.014
1.061
1.094
1.141
1.176
1.210
1.305
1.347
0.795
4.26%
4.25%
8
23.34
Revenue growth%
25.68
26.36
26.53
24.98
24.87
25.81
25.43
24.07
25.89
23.36
11.29
25.43
25.55
72
14.73
Gross margin%
10.36
8.31
10.43
12.59
12.17
12.93
10.70
12.03
9.28
6.59
27.13
10.70
10.56
76
2.22
Operating margin%
21.48
18.52
16.28
15.21
16.85
16.05
14.35
15.86
16.93
14.86
22.03
15.86
16.17
68
21.29
Net margin%
30.41
29.16
31.54
29.71
29.92
32.59
31.61
29.77
26.85
25.92
13.05
29.77
29.84
52
24.59
P/E ratio (avg)x
27.26
30.20
28.44
25.22
26.43
27.41
27.63
25.87
27.99
29.97
15.91
27.63
27.52
46
23.42
EV/EBITx
38.11
43.73
45.77
55.22
64.18
69.11
68.80
71.47
70.12
85.11
15.87
70.12
66.49
12
13.68
FCF yield (avg)%
28.26
27.39
25.98
26.66
28.17
29.85
32.23
31.49
32.24
29.84
25.50
31.49
29.05
48
25.60
FCF margin%
1.20
3.54
5.61
2.84
1.21
3.45
5.72
4.22
5.58
6.06
25.04
5.58
3.88
70
0.709
FCF / Net incomex
1.754
1.700
1.668
1.677
1.565
1.728
1.934
1.769
1.695
1.722
0.134
1.728
1.711
67
11.14
ROIC%
20.93
19.82
21.17
19.17
17.64
17.27
14.48
17.06
19.77
19.86
27.85
17.27
19.47
29
24.42
Return on equity%
10.66
10.30
12.75
12.50
11.70
10.44
9.36
10.88
9.28
10.80
2.25
10.44
10.73
78
8.74
Return on assets%
22.72
23.58
21.43
22.69
20.84
23.71
26.70
24.35
21.37
20.73
6.05
23.71
22.71
15
1.43
EPS¥
0.65
0.67
0.63
0.64
0.71
0.77
0.79
0.74
0.75
0.68
1.58
(0.82%)
(0.36%)
—
28.78
EPS growth%
23.39
23.80
25.77
28.53
27.83
25.31
26.83
25.69
28.40
29.23
4.56
26.83
26.30
87
0.66
Bookvalue per sh¥
2.77
2.96
3.27
3.70
4.16
4.95
5.78
6.05
6.68
7.39
1.10
12.20%
12.30%
—
2.00
FCF per share¥
1.96
1.98
2.34
2.33
2.45
2.84
3.23
3.80
4.42
5.26
0.52
16.46%
10.21%
—
1.04
Dividend per sh¥
2.40
2.45
2.62
2.70
2.75
2.52
2.29
2.24
1.96
2.01
2.26
(6.09%)
(1.41%)
—
6.16
Div yield (avg)%
28.13
28.11
26.50
26.42
24.63
22.43
20.62
17.64
18.55
20.73
28.58
20.62
23.53
89
22.05
Payout ratio%
27.75
28.65
28.72
29.79
28.51
26.44
26.18
27.96
30.92
27.99
10.01
27.96
28.25
65
455.5
Shares (diluted)M
455.8
482.0
511.4
572.5
568.9
518.4
562.4
591.1
632.1
709.8
444.9
4.53%
4.52%
66
2.73
Buyback yield%
15.60
17.19
18.63
18.32
19.90
21.24
23.30
24.67
24.46
26.29
17.40
24.46
20.57
66
0.724
D/E ratiox
0.801
0.759
0.765
0.810
0.735
0.653
0.607
0.530
0.471
0.423
0.561
0.530
0.694
32
676.2
Enterprise value¥M
724.6
789.5
741.5
668.1
602.1
590.6
520.6
499.4
436.4
424.2
670.5
(6.77%)
(4.52%)
7
0.398
LT debt¥B
0.802
0.819
0.788
0.892
0.937
0.991
1.098
1.047
1.153
1.156
1.264
4.28%
4.38%
29
Revenue
¥1.347B
4.25%
1.00×
Cost of revenue
¥848.6M
4.24%
1.00×
Operating expenses
¥295.1M
3.55%
0.93×
Property and equipment
19.26%
Cash and investments
18.66%
Goodwill & intangibles
14.12%
Spread over hurdle
(0.74%)