0.247
Revenue¥B
2.161
2.269
2.360
2.404
2.559
2.723
2.812
2.875
2.991
3.131
0.261
4.12%
4.00%
14
17.47
Revenue growth%
24.19
21.26
24.06
25.75
23.14
22.54
24.18
25.67
27.13
30.07
29.00
25.67
24.19
84
22.38
Gross margin%
25.78
25.35
26.39
27.84
29.20
27.49
28.64
31.14
32.78
35.33
7.07
31.14
28.24
20
15.28
Operating margin%
12.52
11.19
12.42
10.77
11.26
11.44
12.51
9.68
11.76
11.27
27.12
11.44
11.36
49
9.96
Net margin%
17.95
20.53
20.91
17.92
16.39
18.57
16.02
17.09
15.65
13.76
24.70
16.02
17.50
30
14.88
P/E ratio (avg)x
6.818
7.194
7.629
7.727
7.777
7.537
7.592
8.407
7.366
7.297
10.37
7.537
7.565
15
10.38
EV/EBITx
25.99
27.80
25.70
28.32
29.79
30.41
29.92
28.94
26.92
28.05
25.42
28.94
28.18
47
15.04
FCF yield (avg)%
12.06
13.88
14.02
13.73
14.01
12.65
11.76
10.24
12.26
11.21
24.11
11.76
12.46
13
24.92
FCF margin%
19.23
20.93
20.97
22.99
22.71
23.33
24.44
21.99
23.95
21.48
7.21
23.33
22.35
29
1.035
FCF / Net incomex
0.398
0.374
0.404
0.379
0.379
0.414
0.404
0.416
0.388
0.342
1.592
0.404
0.393
58
28.28
ROIC%
31.70
28.81
26.43
25.26
24.29
22.07
20.30
19.90
22.05
25.04
28.48
22.05
24.67
40
5.49
Return on equity%
4.79
6.67
3.69
4.92
6.72
7.84
8.64
5.78
4.06
5.09
17.88
5.78
5.43
30
15.73
Return on assets%
33.89
33.96
35.51
33.29
36.22
38.03
36.32
33.96
35.09
35.80
5.13
35.80
35.30
55
38.00
EPS¥
50.51
56.98
61.32
68.01
78.90
91.83
103.39
108.69
101.49
96.92
39.87
4.20%
7.23%
—
9.46
EPS growth%
23.27
25.90
26.97
26.34
27.72
27.31
28.69
31.37
28.84
28.21
9.99
28.69
27.51
28
199.69
Bookvalue per sh¥
66.40
61.45
64.88
61.55
69.34
68.20
77.26
71.35
71.39
75.75
70.56
1.78%
2.21%
—
133.29
FCF per share¥
48.84
52.43
59.89
63.95
66.63
68.98
71.69
73.24
81.73
93.75
133.51
7.07%
7.88%
—
191.40
Dividend per sh¥
69.05
63.06
68.16
69.83
71.25
61.32
62.86
64.14
62.61
56.93
43.18
(4.39%)
(2.79%)
—
4.29
Div yield (avg)%
4.89
3.15
4.63
4.65
4.43
1.89
2.01
1.00
0.40
2.34
12.08
1.89
2.74
33
19.79
Payout ratio%
21.87
21.91
22.96
22.24
20.14
20.59
20.31
19.17
17.48
17.66
10.71
19.17
20.45
63
9.705
Shares (diluted)M
10.54
11.19
12.17
13.54
12.30
13.15
14.41
16.03
17.26
16.08
9.623
5.50%
4.46%
37
16.76
Buyback yield%
0.40
0.40
0.40
2.56
2.21
3.32
4.03
6.92
6.89
9.34
2.01
6.89
2.94
9
0.338
D/E ratiox
1.343
1.234
1.171
1.211
1.142
1.042
1.008
1.071
1.025
1.027
1.006
1.027
1.107
19
1.085
Enterprise value¥B
1.039
0.989
1.068
1.057
1.068
1.068
0.995
1.004
1.167
1.082
0.768
0.26%
(0.15%)
30
1.778
LT debt¥B
2.145
2.011
2.065
1.968
2.147
1.953
2.182
2.320
2.518
2.686
1.784
4.58%
2.13%
75
Revenue
¥3.131B
4.00%
1.00×
Cost of revenue
¥2.070B
3.80%
0.98×
Operating expenses
¥424.0M
4.70%
1.07×
Cash and investments
17.57%
Property and equipment
16.83%
Spread over hurdle
16.63%