0.723
Revenue¥B
0.776
0.838
0.887
0.918
0.970
1.008
1.045
1.103
1.189
1.281
0.767
5.72%
5.75%
47
8.69
Revenue growth%
4.66
6.88
6.29
5.22
3.09
2.61
0.99
1.70
0.40
0.40
21.97
0.99
2.85
69
13.45
Gross margin%
15.43
16.26
14.57
14.64
11.76
10.38
11.87
13.93
12.33
9.72
29.56
11.87
13.13
54
16.55
Operating margin%
15.94
13.14
12.44
13.57
15.90
14.06
15.02
17.82
16.43
14.59
5.28
15.02
14.81
23
10.38
Net margin%
28.05
27.18
25.15
25.91
26.09
23.92
24.88
24.94
24.43
26.51
26.13
24.88
25.53
27
14.74
P/E ratio (avg)x
44.42
46.19
48.70
53.90
53.68
56.94
57.23
63.51
73.59
79.20
33.39
63.51
55.42
36
34.58
EV/EBITx
26.93
27.06
29.34
29.82
28.94
32.18
32.90
31.43
30.14
30.09
14.79
31.43
29.96
52
4.75
FCF yield (avg)%
30.28
28.57
29.38
29.72
32.19
34.07
35.58
37.05
36.60
36.57
4.01
36.57
33.13
6
21.34
FCF margin%
6.65
8.03
5.22
6.72
6.44
5.85
7.22
6.18
6.79
6.52
19.81
6.52
6.59
16
0.121
FCF / Net incomex
0.909
1.022
1.188
1.319
1.332
1.435
1.684
1.802
1.895
1.900
0.574
1.802
1.383
13
29.41
ROIC%
25.28
25.51
23.03
24.35
22.26
22.38
21.29
24.19
21.70
22.04
12.52
22.04
22.70
17
10.02
Return on equity%
21.39
19.18
21.39
19.15
18.12
18.59
21.47
24.23
21.53
22.63
18.34
21.53
21.39
67
28.47
Return on assets%
3.69
5.83
3.71
1.16
0.40
0.40
1.27
0.91
0.40
3.25
3.32
0.91
1.22
53
5.43
EPS¥
1.21
1.12
1.20
1.15
1.13
1.04
0.95
0.84
0.81
0.80
5.98
(6.70%)
(4.39%)
—
27.30
EPS growth%
28.34
27.56
27.72
25.12
23.71
22.68
24.72
26.72
29.10
26.91
20.32
26.72
26.81
68
5.62
Bookvalue per sh¥
2.89
3.00
3.07
3.10
3.49
3.55
4.22
4.65
4.82
4.69
3.43
6.08%
5.42%
—
1.44
FCF per share¥
9.42
10.67
10.47
10.75
12.34
14.71
16.69
17.41
17.29
16.96
4.46
6.56%
7.71%
—
3.48
Dividend per sh¥
3.86
3.86
3.87
3.57
3.53
3.70
3.48
3.52
3.10
2.78
1.35
(4.70%)
(4.28%)
—
11.99
Div yield (avg)%
31.87
28.91
27.30
28.71
29.58
28.90
27.00
27.94
27.63
30.26
5.02
27.94
28.81
94
16.81
Payout ratio%
25.92
25.50
22.51
21.30
23.16
22.88
23.59
25.48
27.37
27.07
6.23
25.48
24.54
68
183.0
Shares (diluted)M
262.3
297.9
305.3
311.0
340.5
368.5
425.2
434.4
486.4
490.4
182.8
7.57%
8.13%
33
15.62
Buyback yield%
7.58
4.72
5.12
3.00
2.95
1.57
0.40
0.40
0.40
0.40
3.13
0.40
2.26
83
1.352
D/E ratiox
0.605
0.588
0.676
0.714
0.826
0.884
0.897
0.978
1.072
1.204
0.890
0.978
0.855
65
0.605
Enterprise value¥B
1.120
1.127
1.036
1.008
1.071
1.171
1.246
1.361
1.373
1.282
0.272
3.66%
2.41%
84
1.238
LT debt¥B
1.271
1.119
1.106
1.157
1.151
1.148
1.162
1.145
1.021
1.043
0.573
(1.94%)
(1.01%)
61
Revenue
¥1.281B
5.75%
1.00×
Cost of revenue
¥778.6M
6.04%
1.03×
Operating expenses
¥176.8M
4.61%
0.90×
Property and equipment
17.27%
Cash and investments
17.05%
Spread over hurdle
(1.17%)