1.300
Revenue¥B
0.937
1.009
1.048
1.130
1.185
1.272
1.362
1.421
1.496
1.574
1.398
5.84%
5.82%
86
14.85
Revenue growth%
10.30
9.24
8.94
6.83
4.88
4.93
4.32
5.13
4.92
6.73
14.55
4.93
5.93
22
18.82
Gross margin%
23.52
25.48
27.46
28.11
25.97
27.22
25.71
25.77
25.86
28.62
9.83
25.86
25.92
34
7.07
Operating margin%
25.00
27.82
25.98
26.19
26.11
28.37
27.37
27.48
29.66
29.41
25.62
28.37
27.43
83
11.93
Net margin%
25.67
23.05
24.05
25.00
26.91
24.22
23.54
22.88
23.21
22.76
8.05
23.21
23.80
46
27.15
P/E ratio (avg)x
20.82
22.35
25.65
25.53
29.00
32.11
29.97
32.34
30.80
30.31
8.349
30.80
29.48
20
37.51
EV/EBITx
11.15
11.62
13.67
15.65
17.83
20.49
23.94
26.81
29.34
33.89
24.41
26.81
19.16
27
5.30
FCF yield (avg)%
17.96
18.24
17.50
15.32
17.10
19.39
20.31
21.27
18.69
17.47
10.40
19.39
18.10
69
14.38
FCF margin%
3.84
2.84
1.85
0.40
0.79
0.40
3.05
6.00
7.58
7.50
18.89
6.00
2.95
14
1.277
FCF / Net incomex
2.273
2.400
2.556
2.490
2.824
2.648
3.109
3.459
3.834
3.680
0.192
3.459
2.736
7
17.97
ROIC%
21.24
20.58
18.72
16.77
14.73
16.41
19.15
18.24
20.58
18.21
12.09
18.24
18.48
72
22.50
Return on equity%
17.72
16.88
16.55
15.51
16.61
16.26
17.73
15.36
16.01
13.87
4.01
16.01
16.40
40
27.02
Return on assets%
23.73
24.93
27.53
30.43
32.76
35.44
37.84
38.26
36.35
33.73
16.31
36.35
33.25
65
1.25
EPS¥
0.53
0.51
0.50
0.43
0.41
0.38
0.38
0.33
0.31
0.31
1.35
(5.33%)
(5.21%)
—
29.16
EPS growth%
27.61
27.68
28.83
31.76
29.58
31.36
32.77
33.10
34.22
33.88
13.07
33.10
31.56
74
0.79
Bookvalue per sh¥
0.80
0.87
0.82
0.75
0.75
0.76
0.78
0.83
0.89
0.82
2.05
1.70%
0.41%
—
0.64
FCF per share¥
1.83
1.73
1.61
1.76
1.81
1.69
1.50
1.31
1.30
1.43
1.11
(4.60%)
(2.48%)
—
0.88
Dividend per sh¥
1.57
1.46
1.49
1.40
1.29
1.47
1.34
1.39
1.37
1.28
2.04
(0.09%)
(2.68%)
—
21.18
Div yield (avg)%
10.31
12.81
13.71
13.02
12.85
10.45
7.73
6.52
4.11
5.68
25.08
6.52
10.38
75
17.41
Payout ratio%
25.94
27.11
27.54
25.69
25.23
22.81
24.59
22.56
19.57
19.06
26.24
22.56
24.91
23
0.457
Shares (diluted)B
0.717
0.817
0.874
0.972
1.116
1.312
1.571
1.682
1.984
2.206
0.447
14.59%
13.35%
93
11.27
Buyback yield%
21.19
24.01
26.21
26.60
24.76
25.39
22.76
21.78
22.84
23.86
15.27
22.84
23.94
15
1.281
D/E ratiox
0.760
0.762
0.828
0.881
0.815
0.890
0.934
1.002
0.993
0.918
1.140
0.934
0.885
21
1.054
Enterprise value¥B
0.703
0.799
0.856
1.016
1.160
1.366
1.414
1.433
1.508
1.741
1.812
8.46%
11.52%
19
0.512
LT debt¥B
1.505
1.394
1.533
1.717
1.659
1.754
1.794
1.990
1.910
1.955
0.175
3.34%
3.01%
17
Revenue
¥1.574B
5.82%
1.00×
Cost of revenue
¥1.101B
5.82%
1.00×
Operating expenses
¥293.0M
6.55%
1.07×
Cash and investments
18.56%
Property and equipment
16.88%
Spread over hurdle
(4.56%)