1.296
Revenue¥B
1.624
1.686
1.790
1.823
1.915
2.036
2.150
2.208
2.305
2.339
1.441
4.08%
4.11%
11
28.01
Revenue growth%
3.22
2.01
1.27
0.40
3.35
5.24
7.29
5.67
3.58
1.14
28.87
5.24
3.29
48
7.82
Gross margin%
21.67
19.69
20.15
18.29
21.10
19.20
21.52
18.93
16.34
16.18
18.65
18.93
19.44
42
22.73
Operating margin%
11.43
12.37
14.32
14.39
14.79
15.28
13.06
14.25
15.97
14.11
25.76
14.25
14.29
93
23.60
Net margin%
4.37
2.11
0.60
2.26
4.94
5.92
5.20
5.08
4.59
5.50
18.30
5.20
4.77
79
21.46
P/E ratio (avg)x
33.12
35.89
36.67
36.74
42.09
47.40
54.51
59.87
59.68
67.21
18.27
59.68
44.74
21
22.85
EV/EBITx
52.30
58.93
57.45
56.04
56.91
56.99
55.03
52.57
50.09
53.85
31.41
53.85
55.53
30
27.26
FCF yield (avg)%
1.10
0.40
0.40
0.40
0.40
0.73
0.40
0.59
1.18
1.79
13.97
0.73
0.50
56
23.72
FCF margin%
24.71
22.29
23.93
25.80
23.01
20.36
21.70
21.44
18.87
16.80
9.82
20.36
22.00
12
1.550
FCF / Net incomex
0.819
0.869
0.910
0.941
1.102
1.238
1.386
1.332
1.327
1.583
0.245
1.332
1.170
75
3.17
ROIC%
0.40
0.40
0.40
2.05
0.86
3.54
4.71
3.72
1.62
0.40
16.01
3.54
1.24
88
12.09
Return on equity%
13.99
14.40
12.87
13.66
14.33
16.15
17.17
15.69
14.95
17.72
24.31
16.15
14.67
70
19.50
Return on assets%
15.09
17.14
15.46
14.72
14.12
15.89
12.92
14.00
15.55
15.97
6.43
15.55
15.28
69
62.99
EPS¥
104.76
105.05
96.79
94.96
96.54
89.81
92.18
104.46
102.55
114.05
65.43
3.39%
0.92%
—
12.81
EPS growth%
19.52
18.31
18.98
19.47
21.09
21.71
21.45
21.93
22.67
22.60
13.44
21.93
21.27
26
19.54
Bookvalue per sh¥
50.03
52.27
57.91
64.02
72.09
80.02
92.24
96.50
101.92
123.01
65.39
11.28%
10.78%
—
19.45
FCF per share¥
66.42
67.95
60.97
51.88
54.45
57.58
51.36
45.58
48.82
41.94
21.36
(5.09%)
(4.66%)
—
114.11
Dividend per sh¥
31.41
34.29
38.47
39.21
39.50
40.57
41.55
40.49
45.42
51.20
61.84
5.32%
6.77%
—
21.80
Div yield (avg)%
14.42
14.44
15.47
18.03
15.13
14.50
14.94
16.52
18.92
20.21
10.01
16.52
15.30
41
13.34
Payout ratio%
37.58
35.08
32.50
33.29
36.18
34.92
35.81
36.06
36.09
36.49
21.86
36.06
35.94
73
6.018
Shares (diluted)M
9.369
10.61
10.54
10.65
10.79
10.16
9.869
9.200
9.465
9.412
5.974
(2.69%)
1.51%
24
18.92
Buyback yield%
22.55
19.77
18.77
21.48
22.60
21.06
21.74
24.05
22.47
23.74
26.15
22.47
22.11
45
1.724
D/E ratiox
1.600
1.600
1.546
1.384
1.482
1.376
1.264
1.152
1.200
1.245
1.395
1.245
1.380
56
1.012
Enterprise value¥B
3.248
3.422
3.801
4.583
5.358
5.301
5.899
5.829
6.993
8.069
2.430
8.53%
10.68%
63
0.910
LT debt¥B
2.423
2.581
2.526
2.626
2.764
2.877
3.046
3.162
3.128
3.570
2.382
5.26%
3.59%
71
Revenue
¥2.339B
4.11%
1.00×
Cost of revenue
¥1.613B
4.15%
1.00×
Operating expenses
¥269.1M
4.11%
1.00×
Cash and investments
20.30%
Property and equipment
15.05%
Spread over hurdle
36.92%