1.558
Revenue¥B
0.912
0.955
1.040
1.132
1.241
1.347
1.449
1.577
1.673
1.812
1.618
7.87%
7.97%
11
3.92
Revenue growth%
20.32
19.19
19.78
21.52
22.65
24.81
27.06
29.64
31.97
30.64
22.96
29.64
23.73
71
20.10
Gross margin%
23.28
21.86
20.25
19.04
18.95
20.31
19.55
17.55
18.69
17.65
28.71
18.69
19.29
67
26.26
Operating margin%
23.98
22.15
21.28
23.08
21.30
20.63
18.79
18.65
19.35
20.86
7.78
19.35
21.07
94
2.06
Net margin%
16.10
18.42
18.40
18.32
15.47
14.33
14.36
11.76
9.95
11.55
10.74
11.76
14.92
95
36.24
P/E ratio (avg)x
35.03
37.32
39.17
41.98
40.12
45.64
51.11
48.22
51.87
50.71
9.982
50.71
43.81
27
6.924
EV/EBITx
47.31
52.29
56.76
55.24
57.72
56.51
58.00
64.02
75.29
74.73
23.59
64.02
57.24
10
21.11
FCF yield (avg)%
31.06
31.80
34.01
33.58
33.65
31.10
33.26
35.03
36.51
37.21
25.56
35.03
33.62
73
7.64
FCF margin%
3.84
5.27
5.30
6.07
8.35
11.10
8.25
9.05
10.23
11.72
17.48
10.23
8.30
58
0.367
FCF / Net incomex
0.948
0.838
0.726
0.704
0.641
0.599
0.638
0.627
0.542
0.592
0.492
0.599
0.639
16
9.28
ROIC%
15.67
13.16
15.59
17.80
19.87
20.20
17.27
20.02
18.00
16.74
13.76
18.00
17.53
53
25.51
Return on equity%
11.27
13.84
16.02
17.49
17.93
15.79
14.69
12.04
14.35
11.90
14.60
14.35
14.52
66
23.12
Return on assets%
29.94
28.29
27.61
27.76
27.90
29.30
27.37
25.88
23.42
26.42
17.20
26.42
27.69
74
299.08
EPS¥
215.20
199.08
178.54
195.20
190.29
194.75
201.31
184.10
176.23
176.02
322.03
(1.55%)
(2.53%)
—
20.06
EPS growth%
6.81
6.11
4.33
5.13
3.37
2.69
1.31
2.37
3.68
6.16
9.13
2.69
4.01
48
106.06
Bookvalue per sh¥
352.26
346.35
353.76
344.34
352.31
359.20
383.17
433.55
482.29
535.66
62.36
8.74%
5.09%
—
89.93
FCF per share¥
244.69
241.44
256.36
281.52
267.87
299.08
327.78
348.14
402.15
434.08
164.49
10.14%
7.04%
—
86.91
Dividend per sh¥
258.74
234.31
257.80
236.44
224.52
204.14
180.14
188.08
199.88
198.32
116.30
(2.45%)
(3.29%)
—
15.15
Div yield (avg)%
16.07
16.28
19.19
19.35
21.96
19.49
18.64
20.95
18.61
18.15
12.40
18.64
18.92
28
26.02
Payout ratio%
7.11
8.44
7.16
9.32
8.60
6.62
9.37
9.11
6.51
8.98
14.82
8.98
8.52
14
4.368
Shares (diluted)M
5.446
5.242
4.749
5.128
5.171
4.812
4.481
4.179
3.612
3.577
4.431
(7.11%)
(3.42%)
32
19.28
Buyback yield%
12.78
12.51
11.89
9.43
12.27
14.80
14.26
15.35
13.37
13.68
2.21
14.26
13.08
58
1.551
D/E ratiox
1.490
1.322
1.434
1.314
1.382
1.232
1.157
1.145
1.032
0.986
0.337
1.145
1.273
81
1.084
Enterprise value¥B
1.583
1.403
1.387
1.251
1.309
1.336
1.480
1.445
1.449
1.314
1.342
0.09%
(2.68%)
77
1.166
LT debt¥B
0.601
0.682
0.681
0.724
0.768
0.833
0.848
0.963
0.902
0.826
1.169
1.46%
2.26%
41
Revenue
¥1.812B
7.97%
1.00×
Cost of revenue
¥886.4M
7.70%
0.97×
Operating expenses
¥414.0M
8.19%
1.02×
Cash and investments
18.25%
Property and equipment
17.00%
Spread over hurdle
27.28%