1.193
Revenue¥B
0.731
0.780
0.806
0.856
0.920
0.960
1.012
1.080
1.111
1.151
1.266
4.58%
5.14%
82
20.03
Revenue growth%
9.79
9.92
12.87
15.55
15.71
14.21
15.99
14.13
13.47
12.27
6.09
14.13
13.80
85
6.71
Gross margin%
10.52
11.16
10.88
8.83
9.11
8.11
8.61
9.99
9.43
9.79
8.16
9.43
9.61
60
11.15
Operating margin%
3.29
2.63
0.54
0.40
1.15
1.87
4.68
2.03
4.62
5.75
17.70
4.62
2.33
18
29.40
Net margin%
20.52
18.98
20.18
18.72
19.56
16.80
14.42
14.80
16.47
14.49
17.30
14.80
17.76
9
30.43
P/E ratio (avg)x
31.76
36.20
39.23
41.33
44.14
43.88
50.74
54.91
55.39
58.60
23.56
54.91
44.01
66
32.20
EV/EBITx
42.35
40.23
36.93
38.02
41.37
39.78
44.33
44.62
43.33
43.12
16.55
43.33
41.86
38
10.18
FCF yield (avg)%
11.29
9.47
7.78
10.66
13.44
10.62
12.31
13.09
14.78
14.64
27.46
13.09
11.80
89
6.40
FCF margin%
1.02
1.13
2.76
5.51
3.50
1.23
0.40
2.13
1.06
1.25
9.31
1.23
1.24
95
0.445
FCF / Net incomex
1.682
1.764
1.667
1.604
1.765
1.661
1.652
1.555
1.722
1.646
1.634
1.652
1.664
21
10.46
ROIC%
15.07
15.32
13.60
15.35
14.06
14.94
17.61
18.70
20.28
21.97
25.43
18.70
15.34
65
11.43
Return on equity%
5.72
7.77
10.00
9.14
12.12
14.18
12.44
14.08
15.98
18.91
2.64
14.18
12.28
29
26.11
Return on assets%
7.93
10.57
12.73
15.28
16.48
13.56
16.42
16.28
18.76
16.72
9.78
16.42
15.78
16
1.09
EPS¥
3.98
4.26
4.55
5.03
4.93
5.17
5.27
5.31
5.19
5.10
1.15
0.67%
2.40%
—
23.48
EPS growth%
29.38
30.75
28.51
31.07
31.19
30.46
32.66
32.08
30.88
30.52
10.93
30.88
30.81
82
5.72
Bookvalue per sh¥
5.42
6.04
5.73
6.47
7.11
8.04
8.47
9.57
10.54
11.46
1.84
10.01%
8.78%
—
4.33
FCF per share¥
3.98
4.22
4.04
3.77
3.89
3.89
4.10
3.88
3.42
3.48
3.45
(2.17%)
(0.66%)
—
5.96
Dividend per sh¥
6.85
6.92
7.49
7.11
8.11
7.75
8.71
9.12
9.11
10.01
3.28
4.30%
4.31%
—
18.00
Div yield (avg)%
26.57
24.39
26.11
25.07
26.95
28.96
30.58
28.03
27.84
25.77
11.23
28.03
26.76
57
18.99
Payout ratio%
22.97
20.08
19.20
20.32
17.82
18.22
17.28
18.19
20.80
23.69
11.23
18.22
19.64
38
277.4
Shares (diluted)M
228.1
258.0
242.9
220.1
222.2
210.8
215.3
241.7
254.0
276.4
279.2
4.46%
2.38%
84
22.59
Buyback yield%
9.96
11.22
11.22
10.14
9.64
10.77
11.36
11.84
13.46
11.43
17.10
11.43
11.22
45
0.977
D/E ratiox
1.031
1.154
1.144
1.239
1.188
1.096
1.236
1.143
1.222
1.229
1.476
1.222
1.171
9
929.5
Enterprise value¥M
202.5
212.5
207.7
192.1
194.4
171.1
189.5
175.2
193.1
185.2
846.7
(0.97%)
(0.56%)
60
0.415
LT debt¥B
0.093
0.089
0.099
0.106
0.111
0.115
0.121
0.113
0.104
0.098
1.048
(2.54%)
1.82%
57
Revenue
¥1.151B
5.14%
1.00×
Cost of revenue
¥805.9M
5.14%
1.00×
Operating expenses
¥185.7M
5.87%
1.07×
Cash and investments
20.24%
Property and equipment
17.01%
Spread over hurdle
(2.66%)