0.628
Revenue¥B
0.682
0.731
0.784
0.864
0.942
1.028
1.099
1.210
1.288
1.377
0.674
7.89%
8.24%
28
23.48
Revenue growth%
32.15
31.08
32.67
31.51
33.53
32.63
35.28
35.60
37.22
36.76
28.60
35.60
33.10
54
3.27
Gross margin%
24.89
23.84
25.93
24.16
24.43
25.37
22.74
23.80
26.20
26.95
6.34
25.37
24.66
89
17.67
Operating margin%
11.34
13.15
11.21
13.81
12.96
11.04
12.04
13.88
16.82
17.75
22.37
13.88
13.05
72
20.23
Net margin%
8.12
10.67
10.70
9.76
11.69
10.73
9.64
9.76
11.80
12.54
24.79
10.73
10.69
48
12.08
P/E ratio (avg)x
11.18
12.30
11.57
12.93
12.45
13.96
13.50
12.78
12.49
12.13
28.41
12.78
12.47
54
20.18
EV/EBITx
7.243
7.464
7.143
7.642
7.851
7.826
7.763
8.194
7.169
6.082
34.50
7.763
7.553
82
21.85
FCF yield (avg)%
27.83
26.33
25.98
24.38
26.15
24.27
21.68
23.42
21.11
20.28
7.15
21.68
24.32
80
16.66
FCF margin%
1.95
3.06
3.53
3.80
1.35
2.31
0.85
1.66
1.98
0.40
18.22
1.66
1.97
69
0.787
FCF / Net incomex
2.596
2.962
3.565
3.875
4.066
4.803
5.452
5.323
5.185
5.461
1.177
5.323
4.435
9
12.77
ROIC%
15.91
15.19
12.33
14.90
12.55
10.04
11.19
14.15
11.80
13.37
21.99
11.80
12.96
52
15.81
Return on equity%
16.66
17.44
16.63
19.05
19.17
21.40
24.06
22.48
21.47
22.45
28.55
22.45
20.28
10
25.53
Return on assets%
2.98
1.47
4.45
5.58
3.41
4.64
6.21
6.36
5.18
3.61
12.85
5.18
4.54
74
40.99
EPS¥
37.45
37.64
40.21
44.15
45.50
45.28
45.87
48.69
48.52
55.20
45.08
3.94%
4.68%
—
16.80
EPS growth%
31.59
30.24
28.66
28.65
29.14
31.56
29.81
29.71
31.63
31.70
23.55
31.56
30.02
33
37.85
Bookvalue per sh¥
27.70
27.03
26.08
28.37
27.39
25.32
25.32
26.28
27.77
29.60
42.03
1.56%
1.29%
—
51.08
FCF per share¥
10.33
9.77
9.80
9.95
10.75
11.53
10.61
11.57
10.71
10.04
32.97
(1.35%)
0.55%
—
46.55
Dividend per sh¥
28.37
29.63
29.79
27.00
28.42
25.25
25.12
27.80
29.56
27.70
27.54
(0.51%)
(0.36%)
—
24.35
Div yield (avg)%
30.38
31.12
33.50
33.92
32.51
33.22
32.55
32.66
33.14
32.10
8.54
32.66
32.60
39
6.95
Payout ratio%
6.97
9.63
10.80
8.06
6.65
7.15
5.47
4.42
2.87
2.36
20.82
4.42
6.81
51
11.49
Shares (diluted)M
11.15
10.14
11.02
11.32
10.77
11.68
11.42
11.14
11.33
10.24
11.48
(1.02%)
0.04%
83
23.76
Buyback yield%
28.97
31.65
33.47
31.53
31.86
34.51
36.76
39.09
37.38
39.07
3.85
37.38
33.99
16
0.226
D/E ratiox
0.834
0.876
0.937
0.973
0.947
0.975
1.030
1.053
0.968
0.843
1.673
0.975
0.958
12
0.884
Enterprise value¥B
1.093
1.168
1.224
1.278
1.297
1.187
1.303
1.445
1.546
1.443
0.674
2.16%
3.85%
37
1.183
LT debt¥B
1.184
1.303
1.337
1.511
1.464
1.623
1.811
1.651
1.804
1.798
0.136
4.20%
4.12%
30
Revenue
¥1.377B
8.24%
1.00×
Cost of revenue
¥822.9M
8.08%
0.99×
Operating expenses
¥153.6M
9.00%
1.07×
Cash and investments
16.53%
Property and equipment
13.84%
Spread over hurdle
31.87%