0.369
Revenue¥B
0.640
0.699
0.762
0.816
0.882
0.937
1.032
1.096
1.174
1.289
0.387
7.88%
8.37%
44
20.89
Revenue growth%
21.93
19.80
17.05
16.27
13.78
14.25
11.63
10.49
8.24
11.22
22.86
11.22
14.01
8
16.16
Gross margin%
26.79
25.73
25.95
28.93
30.70
30.83
32.67
30.50
28.36
25.78
29.09
30.50
28.65
91
27.98
Operating margin%
11.30
8.56
8.30
5.97
8.21
8.99
6.74
7.37
6.85
7.31
25.51
7.31
7.79
89
7.09
Net margin%
4.56
2.42
0.66
0.40
0.93
3.35
4.84
1.91
3.66
1.58
23.97
3.35
2.16
65
21.40
P/E ratio (avg)x
44.97
45.59
51.48
53.78
54.89
54.87
61.91
58.23
65.28
62.88
14.32
61.91
54.88
94
12.89
EV/EBITx
31.13
33.90
33.15
29.88
32.16
35.49
38.32
35.04
34.12
31.02
20.50
35.04
33.52
27
22.88
FCF yield (avg)%
0.40
0.57
0.40
1.25
0.40
0.40
0.40
2.28
1.94
2.55
21.47
1.94
0.48
39
4.16
FCF margin%
29.96
29.66
29.50
27.52
25.61
24.22
24.07
23.27
21.31
23.54
16.72
23.54
24.92
64
0.708
FCF / Net incomex
2.018
1.943
2.054
2.164
2.373
2.430
2.382
2.559
2.861
3.004
0.772
2.559
2.378
27
27.85
ROIC%
6.33
7.99
7.22
8.26
5.63
5.51
4.27
6.95
6.52
6.59
23.35
6.52
6.55
85
11.26
Return on equity%
18.55
20.71
23.53
24.49
26.06
25.36
25.48
23.17
22.17
21.14
24.69
23.17
23.35
39
3.79
Return on assets%
16.95
14.58
15.33
17.98
20.61
18.84
16.08
17.31
14.62
14.38
24.97
16.08
16.51
28
98.51
EPS¥
93.62
104.90
102.18
99.53
108.25
115.44
128.23
134.73
142.61
150.90
107.15
6.87%
6.04%
—
15.92
EPS growth%
23.13
23.54
26.11
26.60
28.17
30.91
33.80
33.70
33.12
34.41
16.31
33.70
29.54
50
66.80
Bookvalue per sh¥
90.69
91.77
108.26
119.72
135.37
133.97
151.36
182.07
212.94
240.77
67.30
12.21%
10.70%
—
33.47
FCF per share¥
42.71
36.26
32.45
30.15
26.49
25.40
26.62
23.11
19.89
20.52
80.41
(4.98%)
(6.71%)
—
27.91
Dividend per sh¥
70.58
75.23
73.94
77.29
74.53
78.92
76.59
79.44
91.72
93.48
57.57
4.63%
3.98%
—
2.78
Div yield (avg)%
8.81
10.64
11.10
10.24
8.21
8.14
9.74
12.57
14.58
13.20
26.11
12.57
10.44
55
27.75
Payout ratio%
13.70
13.06
12.25
14.75
13.09
11.22
14.08
11.48
11.34
10.91
21.38
11.34
12.66
57
3.503
Shares (diluted)M
5.544
5.462
6.628
7.430
8.229
9.321
10.48
10.32
10.55
10.83
3.617
5.65%
7.41%
72
13.90
Buyback yield%
23.24
20.53
21.29
18.32
16.67
19.39
21.20
21.47
22.09
24.53
2.96
21.47
21.25
32
1.689
D/E ratiox
0.833
0.826
0.942
1.116
1.094
1.216
1.186
1.249
1.224
1.384
0.810
1.224
1.151
11
693.5
Enterprise value¥M
220.4
262.3
294.5
315.9
344.7
344.4
355.5
389.7
431.4
493.1
236.4
7.42%
10.42%
27
630.1
LT debt¥M
135.8
142.5
124.3
127.4
138.5
148.6
129.6
122.5
114.2
112.9
367.9
(4.01%)
(3.00%)
15
Revenue
¥1.289B
8.37%
1.00×
Cost of revenue
¥647.9M
8.25%
0.99×
Operating expenses
¥274.1M
8.22%
0.99×
Property and equipment
17.27%
Cash and investments
16.91%
Spread over hurdle
13.70%