1.352
Revenue¥B
0.893
0.957
1.043
1.145
1.265
1.340
1.425
1.512
1.671
1.767
1.436
6.91%
7.94%
87
5.60
Revenue growth%
11.13
10.22
12.42
12.99
12.52
13.19
10.82
11.98
10.01
11.10
18.45
11.10
11.55
23
6.50
Gross margin%
27.13
26.20
27.26
24.64
23.18
21.26
24.18
22.94
23.80
22.76
11.34
22.94
23.99
56
13.18
Operating margin%
17.21
17.37
15.50
15.80
16.65
16.33
15.43
14.68
13.81
16.51
19.13
15.43
16.06
9
5.07
Net margin%
18.67
16.77
16.25
18.88
21.73
22.84
24.65
24.26
23.06
22.17
5.19
23.06
21.95
39
32.07
P/E ratio (avg)x
36.39
41.43
47.43
50.83
49.82
54.47
58.95
68.97
67.56
69.57
17.78
67.56
52.65
50
24.60
EV/EBITx
13.86
13.44
13.29
13.17
14.03
15.30
14.88
14.59
15.59
16.90
26.83
15.30
14.31
77
27.53
FCF yield (avg)%
8.07
8.91
8.80
7.34
5.93
4.27
3.10
4.77
4.39
5.34
13.31
4.39
5.64
14
9.05
FCF margin%
21.57
20.32
20.41
17.64
15.41
17.42
16.45
17.74
19.45
22.37
26.06
17.74
18.60
68
0.787
FCF / Net incomex
0.371
0.443
0.509
0.561
0.617
0.639
0.703
0.803
0.887
0.852
0.855
0.803
0.628
40
11.90
ROIC%
0.84
3.60
2.02
0.65
0.40
0.40
1.60
2.98
1.63
3.32
26.65
1.63
1.62
64
7.96
Return on equity%
0.40
2.20
3.10
3.35
4.90
7.02
4.18
4.90
2.75
0.40
6.90
4.18
3.23
78
29.69
Return on assets%
11.29
10.25
11.50
10.99
10.97
12.37
10.05
9.41
8.31
10.93
22.05
10.05
10.95
78
51.03
EPS¥
58.36
56.11
51.44
56.51
50.85
53.87
57.98
51.00
48.88
43.14
52.18
(3.23%)
(3.36%)
—
21.27
EPS growth%
3.10
3.84
3.75
6.53
6.87
5.87
5.19
3.02
5.04
2.07
8.54
5.04
4.44
78
55.66
Bookvalue per sh¥
38.76
42.61
46.00
42.40
43.36
46.63
44.15
40.89
45.51
44.74
65.38
0.63%
2.36%
—
102.29
FCF per share¥
42.98
43.28
43.48
40.63
41.87
39.04
36.66
33.66
38.57
41.83
84.47
(0.02%)
(0.25%)
—
51.81
Dividend per sh¥
86.16
84.03
91.64
85.02
96.74
100.67
98.58
96.46
104.13
97.27
133.59
0.11%
1.28%
—
18.64
Div yield (avg)%
12.81
13.44
11.55
11.20
12.25
11.84
14.03
15.27
16.34
15.86
18.53
15.27
13.12
41
9.27
Payout ratio%
8.36
8.59
9.03
8.66
10.21
8.02
10.81
9.18
10.06
7.91
22.33
9.18
8.85
11
5.018
Shares (diluted)M
6.400
6.364
6.256
6.840
7.174
7.745
8.661
9.289
9.636
10.79
4.913
8.51%
4.73%
78
5.99
Buyback yield%
8.47
8.49
7.05
8.04
8.52
10.65
12.01
10.64
8.99
10.65
7.11
10.65
8.75
26
0.707
D/E ratiox
1.623
1.738
1.669
1.938
2.072
2.257
2.187
2.160
2.253
2.209
0.818
2.209
2.116
43
276.5
Enterprise value¥M
114.7
125.6
145.9
153.4
175.5
180.3
186.6
187.0
206.7
235.0
595.4
6.01%
8.29%
38
0.631
LT debt¥B
1.164
1.132
1.215
1.205
1.345
1.374
1.631
1.704
1.710
1.687
0.989
4.63%
4.05%
53
Revenue
¥1.767B
7.94%
1.00×
Cost of revenue
¥1.038B
7.60%
0.97×
Operating expenses
¥235.3M
8.81%
1.08×
Cash and investments
19.66%
Property and equipment
14.58%
Spread over hurdle
17.84%