0.465
Revenue¥B
0.733
0.778
0.822
0.875
0.926
0.993
1.055
1.153
1.207
1.300
0.482
7.01%
6.70%
77
2.73
Revenue growth%
16.48
14.23
13.37
12.32
15.17
14.26
15.22
17.22
17.40
19.57
15.17
17.22
15.20
39
27.62
Gross margin%
2.26
4.46
2.63
2.91
0.40
0.40
1.55
3.68
4.01
5.64
19.44
3.68
2.77
57
15.15
Operating margin%
14.60
15.15
17.52
15.21
14.74
17.51
19.68
21.23
22.57
24.00
20.26
21.23
17.51
7
22.55
Net margin%
15.78
13.66
11.16
13.60
11.49
9.45
10.89
10.80
13.09
14.20
29.42
10.89
12.29
38
8.369
P/E ratio (avg)x
17.85
19.98
18.53
21.22
23.46
23.34
25.51
27.34
27.94
30.52
36.59
27.34
23.40
29
9.593
EV/EBITx
9.019
10.34
10.10
9.592
10.26
10.95
10.65
10.57
11.51
13.06
13.08
10.95
10.46
10
13.36
FCF yield (avg)%
16.36
13.82
15.98
16.17
16.74
13.90
13.16
11.06
9.96
11.57
5.79
11.57
13.86
83
5.55
FCF margin%
7.91
6.07
5.41
6.92
8.63
7.03
6.17
6.10
5.42
5.54
20.80
6.10
6.13
20
0.286
FCF / Net incomex
0.710
0.710
0.698
0.651
0.644
0.589
0.634
0.593
0.523
0.538
0.167
0.589
0.639
31
14.87
ROIC%
26.22
26.31
28.95
29.12
26.94
27.10
27.27
25.96
23.80
22.58
10.02
25.96
26.63
38
17.80
Return on equity%
5.30
4.00
3.60
4.75
3.54
1.56
3.22
3.34
1.39
0.40
2.63
1.56
3.44
92
4.23
Return on assets%
7.62
5.95
7.91
7.41
5.99
7.39
9.86
11.97
10.38
12.59
10.74
10.38
7.77
78
43.77
EPS¥
57.11
56.24
59.39
66.00
70.77
79.74
82.61
76.74
76.60
76.43
47.02
1.55%
2.15%
—
17.81
EPS growth%
27.78
29.42
26.61
23.63
25.31
28.00
28.89
30.05
28.18
27.24
28.43
28.18
27.89
48
75.23
Bookvalue per sh¥
121.08
118.17
138.08
164.25
178.36
182.38
202.64
211.03
232.53
252.92
137.61
7.24%
7.28%
—
81.15
FCF per share¥
54.41
57.36
62.75
74.16
74.32
78.83
92.01
106.61
105.06
101.15
98.76
6.36%
8.19%
—
100.60
Dividend per sh¥
165.84
197.54
215.66
211.53
251.32
260.38
277.69
310.18
347.53
387.50
96.19
9.05%
9.62%
—
26.37
Div yield (avg)%
5.62
3.73
5.22
6.17
3.88
0.91
0.40
0.82
0.53
0.40
24.87
0.53
2.32
85
10.94
Payout ratio%
17.60
17.90
20.09
23.02
22.17
22.53
24.40
22.68
19.75
18.62
23.39
22.53
21.13
23
3.479
Shares (diluted)M
2.908
2.899
2.645
2.548
2.628
2.814
2.628
2.546
2.328
2.229
3.346
(3.23%)
(2.05%)
85
18.10
Buyback yield%
17.42
18.02
19.97
18.41
20.13
18.87
17.09
14.63
14.93
16.72
9.65
16.72
17.72
74
0.361
D/E ratiox
1.417
1.556
1.681
1.667
1.719
1.729
1.723
1.736
2.005
1.966
1.598
1.736
1.721
26
1.211
Enterprise value¥B
1.203
1.304
1.448
1.452
1.503
1.530
1.655
1.845
1.864
2.154
0.570
7.45%
6.24%
52
0.415
LT debt¥B
0.877
0.975
1.057
1.160
1.078
1.165
1.199
1.088
1.071
1.042
0.064
(0.69%)
1.81%
92
Revenue
¥1.300B
6.70%
1.00×
Cost of revenue
¥721.9M
6.79%
1.01×
Operating expenses
¥252.9M
7.29%
1.06×
Property and equipment
20.53%
Cash and investments
18.30%
Spread over hurdle
56.26%