0.844
Revenue¥B
0.774
0.785
0.817
0.858
0.878
0.899
0.952
0.964
1.015
1.043
0.940
3.51%
3.31%
53
18.64
Revenue growth%
21.34
21.09
22.21
24.53
24.89
23.40
21.04
18.49
18.57
20.31
21.36
20.31
21.21
66
22.81
Gross margin%
16.22
17.23
18.00
15.58
13.58
12.76
10.17
9.64
8.71
6.41
27.75
9.64
13.17
75
13.43
Operating margin%
25.85
24.05
24.37
25.92
28.51
28.19
27.81
27.14
28.89
28.43
26.64
28.19
27.48
9
27.01
Net margin%
18.00
16.89
19.63
17.24
15.41
18.09
20.08
22.15
21.64
21.44
23.53
21.44
18.86
91
11.21
P/E ratio (avg)x
34.99
36.71
40.30
40.95
41.21
38.47
43.45
40.32
40.82
38.71
19.39
40.32
40.31
71
16.12
EV/EBITx
20.98
20.03
19.84
21.83
23.43
23.35
23.54
21.93
23.09
22.86
32.32
23.09
22.40
50
17.99
FCF yield (avg)%
0.40
0.40
0.40
0.40
3.02
2.20
0.40
3.29
1.75
4.28
25.83
2.20
1.07
75
2.53
FCF margin%
4.45
3.66
3.09
2.92
3.31
5.27
7.82
6.55
5.78
8.40
9.39
6.55
4.86
38
1.301
FCF / Net incomex
0.864
0.825
0.764
0.717
0.777
0.861
0.836
0.823
0.935
1.064
1.629
0.861
0.830
82
12.61
ROIC%
3.02
0.40
0.40
0.40
1.10
3.71
4.66
6.02
5.39
5.06
2.27
5.06
3.37
69
28.28
Return on equity%
5.46
5.38
3.88
5.39
2.74
3.11
5.45
3.92
6.42
3.62
2.11
3.92
4.65
43
3.59
Return on assets%
10.24
12.84
12.89
13.45
15.83
18.61
21.54
18.58
20.56
18.33
19.03
18.61
17.08
42
9.97
EPS¥
22.40
26.88
31.95
33.85
35.15
35.73
41.76
46.23
44.82
53.46
10.77
8.74%
8.87%
—
22.44
EPS growth%
1.66
4.56
4.54
4.80
7.78
10.55
10.68
10.39
11.75
14.03
3.33
10.68
9.08
16
27.46
Bookvalue per sh¥
16.15
15.33
13.08
13.28
12.65
13.14
12.01
10.57
8.93
8.35
15.50
(7.98%)
(6.11%)
—
25.70
FCF per share¥
36.02
35.10
35.18
37.85
37.45
36.18
35.91
36.48
36.74
34.12
19.39
(1.84%)
(0.94%)
—
14.31
Dividend per sh¥
22.57
22.15
22.03
19.45
20.89
19.61
20.94
21.27
21.69
22.44
7.84
1.44%
(0.56%)
—
2.37
Div yield (avg)%
25.83
27.52
28.91
27.82
30.53
31.32
29.09
27.96
26.53
27.61
3.52
27.96
27.89
8
10.33
Payout ratio%
7.71
5.00
2.80
5.76
4.51
3.07
2.23
4.67
7.43
6.05
19.60
4.67
4.84
34
16.66
Shares (diluted)M
21.47
20.44
19.39
18.46
18.70
20.93
21.38
22.69
24.25
28.13
17.17
8.52%
2.99%
65
12.15
Buyback yield%
4.92
5.33
3.91
6.50
6.94
9.63
9.14
8.29
10.61
9.53
11.99
9.53
7.62
22
1.780
D/E ratiox
1.570
1.454
1.310
1.378
1.344
1.279
1.235
1.101
1.058
1.115
0.593
1.115
1.295
53
0.875
Enterprise value¥B
1.330
1.559
1.575
1.638
1.680
1.670
1.621
1.947
1.985
1.959
0.655
3.12%
4.13%
46
0.404
LT debt¥B
0.731
0.649
0.694
0.648
0.646
0.628
0.557
0.563
0.514
0.474
1.146
(6.00%)
(3.73%)
26
Revenue
¥1.043B
3.31%
1.00×
Cost of revenue
¥461.4M
3.41%
1.01×
Operating expenses
¥216.0M
2.97%
0.97×
Cash and investments
16.08%
Property and equipment
16.05%
Spread over hurdle
15.13%