0.567
Revenue¥B
0.826
0.854
0.894
0.950
0.982
1.026
1.054
1.089
1.155
1.180
0.592
3.75%
4.33%
21
11.15
Revenue growth%
17.09
17.13
16.81
14.79
13.24
11.12
8.62
11.60
9.97
12.59
4.65
11.12
12.91
41
11.78
Gross margin%
16.23
15.78
13.08
14.72
11.80
13.66
15.17
15.50
12.65
14.46
9.16
14.46
14.59
20
19.51
Operating margin%
24.83
26.16
28.85
26.89
24.61
25.01
24.48
23.23
21.61
24.61
3.82
24.48
24.72
37
28.88
Net margin%
21.67
20.94
18.45
17.74
19.09
18.13
20.85
19.77
21.20
19.89
16.13
19.89
19.83
26
10.32
P/E ratio (avg)x
20.15
19.46
18.56
17.06
17.86
17.82
17.93
16.38
16.38
16.16
35.26
16.38
17.84
94
33.12
EV/EBITx
37.25
35.28
33.49
35.96
38.82
39.90
42.63
44.29
49.40
53.48
22.52
44.29
39.36
92
23.34
FCF yield (avg)%
13.67
13.20
10.64
10.16
7.58
5.08
4.75
6.84
4.82
1.99
11.58
4.82
7.21
41
9.57
FCF margin%
10.69
10.86
8.86
7.59
9.93
8.63
8.03
10.34
8.88
6.27
28.55
8.63
8.87
88
1.277
FCF / Net incomex
1.432
1.423
1.381
1.474
1.453
1.685
1.757
1.872
2.133
2.406
1.637
1.872
1.580
90
21.07
ROIC%
22.01
23.90
21.82
21.47
19.34
22.02
23.36
21.30
21.92
22.05
9.22
22.02
21.96
62
22.31
Return on equity%
15.81
18.45
19.87
20.99
20.46
18.50
19.30
19.79
17.76
20.23
2.17
19.30
19.55
19
27.58
Return on assets%
5.32
2.42
0.40
0.40
0.64
0.40
2.73
3.20
1.69
0.76
14.13
1.69
1.22
88
6.79
EPS¥
11.25
11.31
11.01
11.53
10.96
10.96
11.46
11.90
11.01
11.07
6.97
0.20%
(0.40%)
—
25.88
EPS growth%
32.27
34.47
33.76
35.56
36.93
35.88
35.37
32.74
34.35
35.93
6.99
35.37
34.92
49
11.96
Bookvalue per sh¥
11.46
11.69
11.81
12.04
12.79
11.74
12.48
11.70
10.87
10.60
8.12
(3.67%)
0.42%
—
7.75
FCF per share¥
1.82
1.83
1.70
1.75
1.70
1.58
1.62
1.78
1.59
1.71
7.74
0.12%
0.19%
—
11.39
Dividend per sh¥
12.62
14.30
16.90
18.33
18.30
19.71
21.33
25.91
26.95
29.34
5.73
9.90%
9.61%
—
4.08
Div yield (avg)%
19.82
17.44
19.26
16.81
18.11
19.32
22.23
23.72
24.85
23.40
8.72
23.40
19.57
75
21.10
Payout ratio%
27.52
30.29
31.80
29.49
28.76
29.79
29.32
29.96
32.61
34.43
20.67
29.96
29.88
12
84.65
Shares (diluted)M
89.77
98.57
90.58
98.33
108.6
109.6
105.2
108.1
116.6
130.5
86.71
3.74%
3.70%
52
12.64
Buyback yield%
19.22
21.46
23.36
22.30
24.79
25.21
23.85
25.15
25.29
23.87
10.29
25.15
23.86
5
0.895
D/E ratiox
1.388
1.495
1.534
1.482
1.484
1.581
1.773
1.924
2.076
2.020
0.832
1.924
1.558
17
1.013
Enterprise value¥B
0.259
0.255
0.274
0.310
0.299
0.297
0.283
0.302
0.324
0.337
1.473
2.39%
3.90%
66
0.239
LT debt¥B
1.199
1.279
1.199
1.178
1.182
1.138
1.028
0.953
0.881
0.891
0.485
(5.48%)
(3.47%)
72
Revenue
¥1.180B
4.33%
1.00×
Cost of revenue
¥665.1M
4.44%
1.01×
Operating expenses
¥139.2M
4.88%
1.05×
Cash and investments
17.97%
Property and equipment
17.38%
Spread over hurdle
29.09%