0.542
Revenue¥B
1.479
1.484
1.498
1.556
1.614
1.608
1.660
1.715
1.741
1.762
0.601
1.76%
1.80%
36
16.88
Revenue growth%
14.15
15.31
16.23
14.80
11.84
11.80
9.22
7.67
10.66
13.06
16.71
10.66
12.45
27
24.24
Gross margin%
13.88
14.07
15.27
13.60
10.93
13.02
11.28
10.36
7.97
6.83
5.07
10.36
12.15
23
11.46
Operating margin%
19.91
20.71
23.47
21.51
22.23
22.10
21.61
19.30
16.93
17.84
17.86
19.30
21.11
37
24.04
Net margin%
8.20
9.14
8.27
5.57
8.30
6.54
7.90
6.81
3.88
3.73
28.75
6.54
7.36
18
19.94
P/E ratio (avg)x
51.05
55.60
65.34
67.43
78.31
79.29
88.47
104.9
116.7
135.3
16.75
104.9
78.80
46
23.71
EV/EBITx
26.28
23.49
20.47
20.91
19.50
17.27
14.95
16.13
15.19
13.33
28.39
15.19
18.38
66
8.26
FCF yield (avg)%
30.06
32.27
34.26
31.94
29.37
27.85
28.35
29.56
27.01
28.06
27.66
28.06
29.46
78
9.08
FCF margin%
5.90
7.29
5.32
6.26
4.50
5.90
3.49
4.45
5.70
7.81
25.40
5.70
5.80
41
0.822
FCF / Net incomex
2.436
2.534
2.589
2.513
2.629
2.860
3.237
3.128
3.080
3.309
1.227
3.128
2.744
53
29.90
ROIC%
9.46
6.68
9.48
12.30
13.07
15.23
12.42
14.81
13.98
13.09
14.39
13.98
12.74
58
6.48
Return on equity%
28.60
27.10
26.67
27.32
29.30
27.90
27.73
25.73
23.31
22.20
17.29
25.73
27.21
11
5.22
Return on assets%
30.39
27.68
25.58
23.54
23.42
24.83
26.48
27.66
25.04
24.72
8.59
25.04
25.31
22
0.56
EPS¥
3.92
4.42
4.71
4.70
5.53
5.93
6.12
7.31
7.96
8.64
0.60
9.35%
8.28%
—
29.75
EPS growth%
12.40
9.95
10.33
12.21
12.37
14.74
15.73
12.98
15.24
13.28
16.61
14.74
12.69
66
3.49
Bookvalue per sh¥
2.70
3.09
3.69
3.88
4.22
4.40
4.87
5.77
6.36
6.98
3.00
10.59%
9.97%
—
2.71
FCF per share¥
4.68
4.44
4.80
4.64
5.30
6.11
5.79
6.74
7.84
7.96
3.67
8.49%
5.36%
—
2.99
Dividend per sh¥
3.91
4.54
5.06
5.67
6.10
6.57
6.83
7.19
8.18
8.22
0.96
6.13%
8.96%
—
19.88
Div yield (avg)%
3.82
4.38
6.61
5.42
8.30
10.17
12.51
10.18
8.40
6.73
9.23
10.17
7.51
25
9.00
Payout ratio%
26.28
25.70
27.83
29.37
26.76
24.35
22.87
20.17
19.50
17.98
19.87
20.17
25.02
69
167.0
Shares (diluted)M
120.4
103.4
99.19
104.1
101.4
107.8
103.4
93.50
87.90
93.04
166.7
(1.70%)
(1.92%)
30
27.89
Buyback yield%
13.91
15.56
14.38
12.10
14.58
12.77
14.85
13.22
13.95
10.95
19.46
13.22
13.93
87
0.456
D/E ratiox
0.569
0.569
0.520
0.492
0.477
0.469
0.460
0.464
0.473
0.452
0.750
0.464
0.475
18
0.397
Enterprise value¥B
0.958
0.986
1.067
1.142
1.093
1.120
1.290
1.385
1.527
1.677
0.367
8.93%
6.89%
69
1.247
LT debt¥B
1.224
1.271
1.207
1.275
1.445
1.681
1.688
1.957
2.131
2.507
0.736
11.65%
8.48%
83
Revenue
¥1.762B
1.80%
1.00×
Cost of revenue
¥841.4M
1.82%
1.00×
Operating expenses
¥307.5M
1.05%
0.93×
Property and equipment
22.07%
Cash and investments
20.16%
Spread over hurdle
23.74%