2.217
Revenue¥B
1.334
1.418
1.542
1.647
1.795
1.928
2.134
2.305
2.488
2.727
2.470
8.72%
8.29%
92
19.09
Revenue growth%
19.63
17.64
18.16
20.29
22.84
21.28
19.59
19.08
16.90
19.18
5.64
19.18
19.39
43
7.37
Gross margin%
9.70
8.62
6.98
6.73
8.12
9.51
7.78
6.31
3.31
0.68
15.64
6.31
7.38
92
18.60
Operating margin%
9.04
7.02
4.30
4.94
3.37
3.99
6.22
5.13
3.05
2.43
26.22
3.99
4.62
23
26.07
Net margin%
19.06
16.23
18.35
16.83
18.31
18.74
19.49
17.68
17.65
14.69
23.28
17.68
18.00
89
25.25
P/E ratio (avg)x
40.62
40.46
46.45
52.57
50.78
57.62
61.55
65.36
75.92
72.01
16.87
65.36
55.10
57
15.48
EV/EBITx
24.15
23.34
22.59
22.27
25.49
28.51
29.44
27.84
31.14
29.12
31.98
29.12
26.66
60
7.90
FCF yield (avg)%
19.94
19.15
17.78
19.25
19.27
20.18
20.72
23.18
25.02
25.07
12.45
23.18
20.06
71
2.07
FCF margin%
17.49
15.93
15.58
13.60
11.96
12.48
12.79
13.42
10.84
9.72
13.31
12.48
13.11
29
1.696
FCF / Net incomex
1.605
1.628
1.692
1.736
1.831
1.891
2.017
2.152
2.106
2.258
0.498
2.106
1.861
82
8.65
ROIC%
19.91
22.14
22.60
20.75
23.63
23.41
20.74
19.27
18.20
19.51
6.50
19.51
20.75
50
18.94
Return on equity%
23.38
20.44
18.03
16.42
13.62
11.00
12.84
13.77
12.23
12.44
18.46
12.44
13.70
70
28.00
Return on assets%
18.50
19.22
22.09
22.80
24.74
26.17
27.35
24.72
26.60
29.09
13.50
26.60
24.73
78
1.67
EPS¥
1.01
0.98
0.89
0.80
0.82
0.84
0.72
0.75
0.64
0.59
1.77
(6.54%)
(5.19%)
—
10.74
EPS growth%
15.38
13.90
12.59
11.76
9.92
12.46
13.80
16.33
15.00
16.13
16.08
15.00
13.85
17
1.67
Bookvalue per sh¥
0.41
0.46
0.47
0.47
0.50
0.50
0.59
0.66
0.70
0.75
1.02
8.57%
6.30%
—
1.54
FCF per share¥
2.08
2.30
2.26
2.28
2.44
2.58
3.07
3.03
2.97
2.93
0.66
3.71%
4.45%
—
0.37
Dividend per sh¥
0.95
0.97
1.05
1.05
1.06
0.97
0.91
0.99
0.97
1.01
0.60
(0.98%)
(0.29%)
—
25.10
Div yield (avg)%
16.10
16.92
18.96
20.49
20.17
19.79
20.83
20.57
23.24
20.96
3.23
20.83
20.33
33
2.35
Payout ratio%
16.98
15.81
15.74
13.99
13.52
15.81
18.25
21.14
22.09
19.23
20.60
19.23
16.39
67
0.613
Shares (diluted)B
0.734
0.877
0.860
0.926
1.079
1.153
1.122
1.295
1.434
1.545
0.600
7.44%
7.78%
88
19.65
Buyback yield%
25.06
26.14
25.22
24.62
26.65
25.55
25.72
27.10
27.43
29.56
19.49
27.10
25.93
47
1.241
D/E ratiox
0.092
0.097
0.100
0.095
0.102
0.089
0.083
0.084
0.084
0.081
0.512
0.084
0.090
5
0.989
Enterprise value¥B
2.167
2.055
2.105
2.166
2.311
2.472
2.518
2.329
2.457
2.413
1.140
0.86%
2.10%
42
1.061
LT debt¥B
1.665
1.930
2.236
2.182
2.342
2.299
2.622
2.465
2.580
2.820
2.339
3.79%
4.93%
26
Revenue
¥2.727B
8.29%
1.00×
Cost of revenue
¥1.806B
8.26%
1.00×
Operating expenses
¥337.3M
9.51%
1.12×
Cash and investments
19.53%
Return on capital
111.51%
Spread over hurdle
104.43%