0.694
Revenue¥B
2.032
2.059
2.060
2.117
2.119
2.173
2.155
2.213
2.257
2.324
0.733
1.86%
1.47%
79
17.21
Revenue growth%
14.14
15.82
16.41
18.38
16.71
19.28
19.04
21.48
21.35
20.20
14.29
20.20
18.71
46
24.44
Gross margin%
23.03
20.14
21.32
21.25
21.34
23.57
23.88
26.10
24.80
27.79
6.34
24.80
23.30
6
4.58
Operating margin%
28.50
30.30
31.23
28.31
28.36
26.68
24.78
23.90
21.76
23.32
10.84
23.90
27.49
49
3.61
Net margin%
7.35
9.80
8.68
10.67
8.21
7.24
5.68
8.52
9.44
7.81
8.25
7.81
8.37
52
35.65
P/E ratio (avg)x
6.618
6.631
6.590
6.462
6.426
5.807
5.166
5.156
4.454
3.970
32.20
5.156
6.116
36
33.49
EV/EBITx
42.47
43.00
45.78
50.02
55.14
61.54
56.96
56.21
56.85
64.20
29.01
56.96
55.67
7
9.00
FCF yield (avg)%
17.48
14.90
14.04
14.52
17.51
15.73
16.67
16.25
17.03
18.68
23.16
16.67
16.46
91
29.39
FCF margin%
11.54
13.13
11.91
13.41
12.47
12.38
14.69
15.91
17.83
17.85
5.94
15.91
13.27
53
0.101
FCF / Net incomex
2.193
2.634
2.570
2.978
3.080
3.314
3.443
3.715
4.088
4.353
1.249
3.715
3.197
38
4.76
ROIC%
22.22
24.55
23.74
23.11
24.70
27.61
25.40
23.48
26.16
27.99
18.37
26.16
24.62
17
22.15
Return on equity%
20.68
21.97
22.39
21.94
19.71
20.48
22.24
20.68
21.49
24.46
24.84
21.49
21.71
63
14.67
Return on assets%
5.53
3.03
3.43
5.95
8.88
6.82
8.52
9.05
7.68
8.38
6.18
8.38
7.25
42
3.73
EPS¥
4.33
4.35
4.55
5.07
4.55
4.40
4.61
5.11
5.49
5.59
4.02
4.19%
3.85%
—
6.84
EPS growth%
8.37
7.54
9.81
8.67
10.04
8.39
9.39
8.09
6.33
8.56
26.44
8.39
8.47
49
3.21
Bookvalue per sh¥
2.37
2.11
2.17
2.33
2.38
2.09
2.17
2.23
2.25
2.38
3.05
(0.05%)
1.01%
—
3.78
FCF per share¥
0.73
0.79
0.70
0.76
0.69
0.65
0.56
0.60
0.61
0.56
3.72
(4.15%)
(3.36%)
—
2.44
Dividend per sh¥
2.78
3.11
3.43
3.73
3.65
4.07
4.31
4.34
4.04
3.75
2.04
0.57%
2.01%
—
3.12
Div yield (avg)%
7.49
7.26
5.17
6.96
4.88
4.62
4.73
6.08
7.67
8.81
23.48
6.08
6.52
67
6.98
Payout ratio%
26.12
26.66
23.86
24.89
24.74
25.87
28.74
28.95
31.08
33.28
22.02
28.95
26.39
64
124.2
Shares (diluted)M
107.3
99.76
106.9
98.67
94.86
99.00
101.5
91.16
81.60
82.58
128.9
(2.74%)
(3.48%)
32
11.04
Buyback yield%
9.33
8.13
5.16
7.06
5.54
6.75
9.23
7.73
8.40
11.13
7.18
8.40
7.93
74
0.243
D/E ratiox
1.807
1.581
1.502
1.603
1.560
1.440
1.404
1.481
1.406
1.536
0.990
1.440
1.519
16
1.319
Enterprise value¥B
0.553
0.495
0.478
0.490
0.477
0.429
0.474
0.476
0.531
0.470
1.113
(0.30%)
(2.31%)
88
0.387
LT debt¥B
0.466
0.478
0.546
0.518
0.572
0.541
0.559
0.580
0.624
0.584
2.047
0.41%
1.79%
33
Revenue
¥2.324B
1.47%
1.00×
Cost of revenue
¥1.449B
1.77%
1.03×
Operating expenses
¥491.5M
0.80%
0.94×
Property and equipment
17.92%
Cash and investments
15.92%
Spread over hurdle
(1.59%)