1.004
Revenue¥B
0.704
0.780
0.848
0.904
0.988
1.089
1.156
1.268
1.389
1.474
1.081
8.34%
8.72%
71
29.54
Revenue growth%
21.36
21.41
20.75
21.08
21.04
19.30
19.06
17.93
19.93
19.96
4.22
19.30
20.36
80
14.85
Gross margin%
12.63
14.91
12.60
9.77
8.77
7.18
5.39
8.02
8.37
7.60
29.62
7.60
8.57
21
9.60
Operating margin%
5.03
7.98
10.46
7.96
9.93
7.13
10.02
11.66
9.21
9.36
23.13
9.36
9.28
7
6.21
Net margin%
14.89
17.64
16.28
16.55
18.25
19.07
19.40
18.33
17.81
20.47
13.36
19.07
18.03
74
32.93
P/E ratio (avg)x
54.69
58.55
61.14
72.95
77.48
90.98
95.65
95.59
114.9
132.4
32.56
95.65
84.23
6
13.19
EV/EBITx
24.94
28.23
29.41
27.21
24.81
26.36
27.42
25.90
25.20
23.48
22.46
25.90
26.13
27
21.22
FCF yield (avg)%
15.67
12.71
11.55
11.38
10.77
9.45
7.86
7.10
4.88
5.20
13.58
7.10
10.11
82
11.68
FCF margin%
18.02
19.31
18.18
15.41
13.85
14.94
13.41
14.52
16.63
16.25
29.40
14.94
15.83
80
0.440
FCF / Net incomex
1.542
1.571
1.574
1.559
1.654
1.783
1.823
1.801
1.702
1.686
1.160
1.783
1.670
50
22.44
ROIC%
24.56
21.94
24.41
22.32
23.82
24.56
24.60
24.67
21.81
19.42
13.43
24.56
24.11
18
22.65
Return on equity%
15.53
15.90
18.25
19.76
20.73
22.97
25.61
23.22
25.27
27.34
23.94
25.27
21.85
70
17.71
Return on assets%
28.88
26.21
27.68
26.31
25.32
27.91
26.29
28.81
31.67
33.07
27.97
28.81
27.79
77
1.94
EPS¥
1.58
1.67
1.82
1.91
2.17
2.25
2.44
2.50
2.54
2.50
1.99
2.92%
5.88%
—
20.71
EPS growth%
18.78
18.99
19.64
20.12
21.94
19.08
17.24
17.29
14.53
12.13
22.46
17.24
18.89
66
2.22
Bookvalue per sh¥
3.25
3.11
3.58
4.20
4.39
4.81
5.58
5.30
5.06
5.43
0.72
4.36%
5.68%
—
1.95
FCF per share¥
1.93
1.89
1.89
1.90
1.92
2.11
2.34
2.33
2.34
2.47
1.18
5.22%
3.35%
—
1.77
Dividend per sh¥
2.18
2.44
2.63
2.90
3.09
2.96
3.09
3.07
3.64
4.23
0.61
6.52%
7.85%
—
8.67
Div yield (avg)%
5.78
6.08
5.83
4.57
7.19
4.95
5.63
4.33
4.32
2.44
25.45
4.33
5.29
40
28.24
Payout ratio%
19.21
19.00
21.89
24.03
23.13
24.70
23.49
23.27
21.22
18.51
11.81
23.27
22.51
49
0.405
Shares (diluted)B
0.577
0.611
0.679
0.776
0.789
0.914
0.913
1.070
1.150
1.172
0.401
8.24%
8.79%
84
15.11
Buyback yield%
31.21
29.95
27.56
29.24
27.40
29.61
28.62
27.95
28.22
28.92
5.57
28.62
28.77
75
1.037
D/E ratiox
0.729
0.715
0.624
0.662
0.704
0.729
0.686
0.696
0.678
0.621
0.436
0.686
0.691
16
1.453
Enterprise value¥B
2.575
2.645
2.557
2.618
2.645
2.907
3.322
3.655
3.707
4.266
1.269
10.04%
6.87%
15
0.659
LT debt¥B
0.933
0.818
0.788
0.814
0.765
0.659
0.669
0.580
0.600
0.622
1.350
(4.06%)
(4.19%)
19
Revenue
¥1.474B
8.72%
1.00×
Cost of revenue
¥684.5M
8.86%
1.01×
Operating expenses
¥294.8M
8.70%
1.00×
Property and equipment
16.93%
Cash and investments
16.19%
Spread over hurdle
19.66%