1.224
Revenue¥B
1.046
1.081
1.119
1.150
1.211
1.266
1.327
1.415
1.446
1.511
1.290
4.51%
4.11%
83
2.25
Revenue growth%
30.60
29.42
28.73
27.59
29.23
31.54
29.04
26.23
23.86
26.27
8.14
26.27
28.88
8
2.38
Gross margin%
21.63
22.85
25.14
24.51
22.03
20.35
20.27
19.56
20.28
19.35
17.73
20.27
20.99
28
20.00
Operating margin%
13.01
14.88
14.45
14.72
12.24
12.38
12.50
11.35
13.03
13.86
29.85
12.50
13.02
28
28.34
Net margin%
30.23
32.35
30.39
29.92
31.01
33.20
34.75
35.27
37.69
36.44
26.72
35.27
32.78
26
32.85
P/E ratio (avg)x
20.41
21.09
22.61
22.63
21.81
23.15
24.81
21.86
21.42
22.40
6.117
22.40
22.13
19
23.36
EV/EBITx
44.14
42.70
48.34
54.99
56.77
51.57
55.90
57.39
53.02
49.18
37.42
53.02
52.29
16
12.24
FCF yield (avg)%
18.48
19.60
19.77
17.25
19.43
20.56
22.84
21.13
23.29
21.89
9.07
21.89
20.17
62
21.17
FCF margin%
27.79
25.91
26.50
28.27
30.09
29.42
29.46
30.24
30.30
27.71
27.29
29.46
28.84
89
1.261
FCF / Net incomex
1.071
0.973
0.962
0.978
1.059
1.026
0.976
1.024
0.916
0.906
1.798
0.976
0.977
8
27.09
ROIC%
22.35
19.81
22.75
20.01
20.82
18.67
18.49
15.98
13.59
16.21
10.54
16.21
19.24
91
13.31
Return on equity%
14.99
13.17
12.99
13.96
13.96
13.74
11.03
12.67
10.93
13.52
13.86
12.67
13.34
68
8.11
Return on assets%
23.84
22.48
25.26
27.76
30.68
32.51
31.61
30.63
30.76
31.95
26.97
31.61
30.65
48
38.63
EPS¥
41.13
42.37
42.78
40.95
39.14
39.77
44.61
45.89
42.76
45.78
43.16
3.18%
0.09%
—
9.59
EPS growth%
1.47
1.51
0.40
0.40
0.40
3.23
4.51
4.40
6.56
6.49
14.99
4.51
2.37
81
26.09
Bookvalue per sh¥
46.08
44.56
39.63
43.06
44.32
46.42
50.40
53.32
57.91
59.07
52.60
5.91%
1.92%
—
16.18
FCF per share¥
88.38
95.30
111.25
114.48
131.81
154.80
162.74
192.40
219.79
220.16
54.18
10.80%
9.43%
—
49.65
Dividend per sh¥
27.95
27.77
26.86
29.18
30.61
31.51
34.71
35.53
34.86
37.27
10.79
4.01%
1.78%
—
18.12
Div yield (avg)%
17.41
17.40
18.83
20.50
22.03
25.01
23.11
23.47
25.61
25.55
28.13
25.01
22.57
70
28.83
Payout ratio%
20.09
22.66
20.42
18.19
18.26
15.29
12.64
14.25
15.33
14.19
4.85
14.25
16.76
26
6.724
Shares (diluted)M
8.395
8.296
7.479
8.307
8.149
8.676
8.431
8.865
9.064
8.628
6.793
1.15%
0.32%
81
11.76
Buyback yield%
18.58
20.12
17.13
18.94
18.31
19.81
21.49
20.37
20.47
19.91
20.62
20.37
19.86
54
0.790
D/E ratiox
0.376
0.358
0.373
0.429
0.396
0.407
0.389
0.356
0.386
0.367
1.734
0.386
0.381
30
0.612
Enterprise value¥B
1.451
1.737
1.926
2.060
2.365
2.587
2.556
3.070
3.494
3.567
0.555
8.56%
9.56%
67
0.545
LT debt¥B
0.401
0.422
0.394
0.344
0.300
0.279
0.261
0.244
0.211
0.219
1.172
(6.04%)
(6.08%)
5
Revenue
¥1.511B
4.11%
1.00×
Cost of revenue
¥662.7M
4.19%
1.01×
Operating expenses
¥380.6M
4.28%
1.02×
Cash and investments
18.25%
Property and equipment
15.83%
Spread over hurdle
16.95%