2.812
Revenue¥B
3.243
3.434
3.507
3.678
3.921
4.048
4.143
4.318
4.403
4.572
3.124
3.12%
4.11%
61
25.87
Revenue growth%
14.86
12.72
11.13
12.00
13.01
15.94
13.71
14.66
17.61
17.48
11.72
15.94
14.19
75
22.66
Gross margin%
15.96
13.31
15.56
13.57
11.59
14.43
11.58
13.61
16.22
17.35
15.56
14.43
14.02
93
22.75
Operating margin%
16.58
18.90
21.80
19.22
19.30
16.57
15.64
14.45
14.87
13.66
2.18
14.87
16.58
66
9.15
Net margin%
18.81
20.42
19.21
19.85
20.14
17.43
19.13
20.47
18.93
16.54
17.19
18.93
19.17
11
7.144
P/E ratio (avg)x
17.17
17.08
17.73
20.25
22.09
22.78
23.94
23.59
22.79
25.44
32.04
23.59
22.44
17
34.82
EV/EBITx
27.81
28.01
32.36
33.18
38.12
44.14
48.78
45.90
51.26
53.90
7.314
48.78
41.13
28
8.25
FCF yield (avg)%
19.52
17.64
16.13
14.62
13.94
15.55
15.85
16.97
16.31
14.14
8.55
15.85
15.99
67
3.66
FCF margin%
5.47
4.92
2.69
1.12
0.40
0.77
0.40
2.90
4.23
1.29
12.87
1.29
1.99
57
1.777
FCF / Net incomex
1.306
1.408
1.665
1.826
2.100
2.469
2.665
2.623
2.775
2.950
0.284
2.665
2.285
7
22.52
ROIC%
1.38
1.83
1.80
4.23
4.28
6.45
5.98
5.21
3.30
4.73
12.20
5.21
4.26
11
28.52
Return on equity%
9.10
7.49
10.30
9.15
10.11
8.04
8.63
11.56
10.93
8.88
4.72
8.88
9.13
13
10.97
Return on assets%
36.94
34.08
32.09
30.12
29.83
30.05
29.81
32.09
34.56
36.64
12.81
32.09
32.09
46
144.72
EPS¥
69.73
80.47
82.78
83.16
90.96
106.27
113.93
126.11
131.03
150.22
151.16
10.55%
9.37%
—
8.05
EPS growth%
17.54
14.75
13.76
13.30
15.45
15.44
16.83
17.82
17.26
19.91
18.72
17.26
16.14
20
142.04
Bookvalue per sh¥
77.36
89.48
90.97
98.21
113.08
133.26
134.45
149.99
146.43
166.36
183.78
8.03%
9.96%
—
134.32
FCF per share¥
248.40
263.01
317.37
352.86
419.04
407.85
414.43
450.73
449.30
459.18
121.08
1.85%
6.14%
—
102.56
Dividend per sh¥
58.95
64.70
58.89
65.51
62.68
59.88
54.33
48.27
50.73
53.17
66.81
(3.24%)
(1.79%)
—
17.44
Div yield (avg)%
13.67
16.50
14.69
14.99
15.48
12.66
15.40
18.35
16.51
14.37
13.26
15.40
15.20
76
21.34
Payout ratio%
2.61
0.40
0.81
3.59
4.47
3.94
5.43
7.32
7.92
10.70
15.57
7.32
4.21
78
7.430
Shares (diluted)M
12.12
12.70
13.32
15.04
15.37
16.00
19.01
22.18
25.32
25.75
7.640
10.87%
9.60%
51
7.31
Buyback yield%
25.08
23.33
24.97
25.45
27.47
28.91
28.71
29.87
28.92
27.44
9.71
28.91
27.45
64
1.262
D/E ratiox
0.684
0.696
0.688
0.638
0.673
0.640
0.682
0.775
0.784
0.862
0.760
0.775
0.686
56
0.568
Enterprise value¥B
0.357
0.362
0.375
0.351
0.314
0.339
0.319
0.297
0.282
0.250
3.672
(4.42%)
(3.39%)
63
0.507
LT debt¥B
4.192
4.208
4.041
4.033
4.756
5.573
5.742
5.660
5.420
5.353
3.028
2.39%
4.04%
76
Revenue
¥4.572B
4.11%
1.00×
Cost of revenue
¥2.971B
3.94%
0.98×
Operating expenses
¥935.8M
4.29%
1.02×
Cash and investments
15.81%
Property and equipment
15.04%
Spread over hurdle
32.97%