0.037
Revenue¥B
0.635
0.670
0.712
0.756
0.796
0.843
0.913
0.947
1.007
1.043
0.039
5.56%
5.74%
38
3.97
Revenue growth%
25.62
23.62
25.05
25.40
22.91
24.32
22.34
24.02
25.67
27.12
10.06
24.32
24.69
61
23.90
Gross margin%
15.27
13.16
15.85
16.21
16.86
15.58
16.33
15.73
15.20
12.30
11.64
15.58
15.66
45
8.88
Operating margin%
16.23
17.15
14.53
16.02
15.85
16.77
17.33
18.49
19.76
19.74
7.23
18.49
16.96
28
13.73
Net margin%
18.68
19.33
19.29
17.76
17.22
14.62
14.72
17.31
16.94
16.77
25.20
16.77
17.26
57
8.785
P/E ratio (avg)x
48.89
57.21
58.09
69.00
81.09
87.30
102.6
106.5
122.5
121.6
19.38
106.5
84.19
12
19.75
EV/EBITx
26.15
28.02
24.50
26.19
22.70
21.09
19.43
16.79
16.66
17.91
28.60
17.91
21.90
51
27.90
FCF yield (avg)%
7.79
8.09
7.81
10.55
10.20
10.93
13.33
12.33
12.73
13.88
21.57
12.73
10.74
24
11.30
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.79
1.56
0.40
0.40
0.40
12.12
0.40
0.40
69
0.330
FCF / Net incomex
0.656
0.603
0.623
0.542
0.511
0.493
0.457
0.457
0.477
0.483
1.284
0.477
0.502
38
10.87
ROIC%
27.32
27.21
27.58
29.84
32.71
31.16
30.96
29.15
28.20
25.88
18.66
29.15
28.67
72
29.84
Return on equity%
19.25
18.82
16.87
14.88
17.76
15.67
16.28
13.72
14.55
12.39
13.06
14.55
15.97
74
28.37
Return on assets%
22.02
24.91
22.96
24.95
24.49
22.78
22.54
21.22
18.64
17.44
10.25
21.22
22.66
62
43.92
EPS¥
10.58
11.52
11.05
11.41
11.24
12.74
14.31
16.11
17.96
20.46
48.48
12.73%
8.10%
—
8.38
EPS growth%
24.22
23.04
22.82
25.21
27.69
30.36
33.24
35.64
38.08
35.98
19.09
35.64
29.03
90
29.60
Bookvalue per sh¥
23.90
24.14
24.05
24.09
25.54
27.07
26.93
25.11
27.43
29.16
7.89
2.68%
1.57%
—
22.14
FCF per share¥
28.49
30.30
32.80
38.73
45.91
45.25
45.24
53.80
54.84
65.19
11.11
7.27%
10.32%
—
28.38
Dividend per sh¥
42.25
46.41
48.21
52.23
58.92
59.25
68.55
72.63
83.58
81.37
23.18
6.67%
7.68%
—
10.59
Div yield (avg)%
8.45
6.60
7.91
10.42
10.16
12.42
13.73
15.16
15.59
13.62
3.18
13.73
11.42
78
10.07
Payout ratio%
33.61
31.08
32.69
33.17
34.48
35.95
36.61
38.75
38.59
36.27
18.91
36.61
35.22
64
14.17
Shares (diluted)M
14.35
15.94
15.60
14.20
12.62
12.14
11.39
11.19
10.87
10.17
13.78
(4.23%)
(2.91%)
33
17.66
Buyback yield%
15.52
16.98
16.87
15.65
13.74
14.57
14.53
15.93
17.48
16.69
11.50
15.93
15.79
12
1.672
D/E ratiox
0.798
0.736
0.770
0.754
0.684
0.662
0.667
0.660
0.724
0.654
0.429
0.662
0.704
68
145.7
Enterprise value¥M
832.8
828.3
866.5
824.4
789.4
751.8
763.0
724.2
681.2
699.2
770.1
(2.40%)
(1.08%)
59
712.2
LT debt¥M
477.9
450.0
490.0
462.3
485.8
433.6
467.2
488.9
516.2
502.0
179.0
0.66%
(0.02%)
94
Revenue
¥1.043B
5.74%
1.00×
Cost of revenue
¥579.5M
5.45%
0.97×
Operating expenses
¥239.2M
6.04%
1.03×
Cash and investments
19.21%
Property and equipment
15.07%
Spread over hurdle
72.47%