0.956
Revenue¥B
0.800
0.831
0.877
0.937
1.001
1.043
1.112
1.166
1.248
1.339
1.040
6.00%
5.97%
55
4.32
Revenue growth%
24.15
24.39
23.74
21.51
21.48
22.70
23.09
21.27
22.24
21.72
28.18
22.24
22.47
44
19.37
Gross margin%
6.32
4.34
4.22
5.45
2.86
2.68
1.61
3.86
4.65
2.12
10.89
2.68
4.04
24
23.01
Operating margin%
7.30
4.95
6.78
9.47
6.63
8.27
5.83
6.06
8.81
10.01
28.05
8.27
7.04
43
12.07
Net margin%
15.13
15.29
16.59
19.39
17.92
20.89
20.58
19.85
20.30
19.70
13.74
20.30
19.55
85
35.90
P/E ratio (avg)x
29.32
34.43
36.01
35.17
33.54
32.60
31.77
36.54
40.11
45.84
18.84
36.54
34.80
89
7.297
EV/EBITx
24.44
28.06
32.58
34.14
37.74
44.92
51.03
54.36
56.28
61.50
21.63
54.36
41.33
22
19.27
FCF yield (avg)%
26.92
29.84
29.08
27.48
28.03
27.00
27.08
26.27
25.62
22.87
10.13
26.27
27.04
24
10.02
FCF margin%
28.48
28.28
26.48
23.84
25.28
23.82
24.22
22.98
21.79
18.99
25.40
22.98
24.03
45
0.335
FCF / Net incomex
0.383
0.376
0.358
0.385
0.345
0.331
0.341
0.346
0.317
0.309
0.720
0.331
0.346
94
5.23
ROIC%
17.91
19.42
22.20
20.94
23.60
26.55
28.99
28.84
28.81
31.17
21.47
28.84
25.07
70
10.58
Return on equity%
21.61
24.49
25.33
22.64
20.99
20.93
21.37
22.26
25.00
23.61
2.22
22.26
22.45
59
16.96
Return on assets%
20.81
20.65
20.60
18.56
15.88
15.66
18.23
16.82
15.38
13.55
5.50
15.66
17.53
39
110.40
EPS¥
109.59
129.45
136.76
156.14
183.59
178.29
206.71
225.42
227.32
227.09
120.24
4.34%
9.44%
—
25.69
EPS growth%
10.63
9.56
7.80
8.61
9.44
9.77
9.07
8.68
7.28
8.36
15.68
8.68
8.88
45
102.97
Bookvalue per sh¥
98.97
109.81
103.60
114.46
124.28
117.13
124.42
141.13
141.95
136.04
85.99
1.83%
4.69%
—
53.75
FCF per share¥
86.94
75.02
66.36
59.93
53.53
47.43
47.66
42.32
42.79
39.11
18.85
(6.08%)
(7.76%)
—
21.74
Dividend per sh¥
123.44
140.00
150.93
161.92
174.08
198.92
211.05
201.01
198.72
227.69
106.83
5.52%
6.64%
—
4.21
Div yield (avg)%
9.87
11.57
14.34
11.62
12.51
14.95
15.79
18.08
16.77
19.69
9.25
16.77
14.65
57
24.88
Payout ratio%
22.21
19.53
22.22
19.41
21.06
22.93
24.49
27.03
26.46
24.84
18.76
24.84
22.57
72
8.725
Shares (diluted)M
9.229
9.750
10.18
11.88
12.95
15.36
15.43
16.15
17.26
16.88
8.902
5.45%
5.90%
70
26.92
Buyback yield%
5.83
3.72
6.72
9.13
8.28
9.01
6.72
5.19
6.29
8.06
2.90
6.72
6.72
37
0.265
D/E ratiox
1.120
1.073
1.096
1.137
1.163
1.265
1.276
1.389
1.351
1.488
0.130
1.351
1.214
29
604.4
Enterprise value¥M
450.5
449.5
445.6
513.4
523.2
588.2
602.7
671.2
749.9
826.4
436.3
9.58%
6.00%
36
806.8
LT debt¥M
219.3
189.7
205.2
182.3
189.8
204.9
197.3
213.0
184.3
186.3
118.5
(0.37%)
(2.34%)
8
Revenue
¥1.339B
5.97%
1.00×
Cost of revenue
¥937.2M
5.97%
1.00×
Operating expenses
¥268.6M
5.08%
0.92×
Property and equipment
18.92%
Cash and investments
14.70%