0.704
Revenue¥B
3.377
3.612
4.007
4.375
4.803
5.161
5.505
6.037
6.639
7.162
0.747
8.32%
8.61%
81
3.47
Revenue growth%
23.98
22.70
24.15
23.56
24.16
25.41
27.28
29.40
31.13
33.43
29.00
29.40
24.79
32
10.99
Gross margin%
32.04
31.80
28.88
28.15
25.69
26.61
28.20
29.14
29.74
27.56
22.28
28.20
28.54
9
5.67
Operating margin%
24.71
22.26
19.54
17.79
18.28
20.87
19.10
18.10
15.85
16.36
8.36
18.10
18.69
60
20.78
Net margin%
4.03
1.32
3.20
3.06
0.40
0.40
0.40
3.21
4.67
5.16
14.66
3.21
3.13
33
32.47
P/E ratio (avg)x
23.09
23.95
22.72
20.39
21.69
20.36
19.50
17.61
16.36
16.04
28.97
17.61
20.37
19
36.50
EV/EBITx
38.04
33.76
32.52
34.21
31.08
28.56
27.17
24.32
23.27
20.71
28.32
24.32
29.82
91
6.81
FCF yield (avg)%
11.38
12.74
10.92
10.43
10.35
11.20
13.12
12.90
13.02
14.14
17.56
13.02
12.06
34
2.14
FCF margin%
17.70
20.66
20.41
19.86
19.07
21.94
21.64
22.81
19.82
20.14
24.99
21.64
20.28
89
0.251
FCF / Net incomex
0.625
0.661
0.667
0.717
0.699
0.785
0.855
1.022
1.223
1.282
1.732
1.022
0.751
30
27.15
ROIC%
22.46
23.10
25.50
23.39
26.15
24.68
23.99
24.18
26.60
23.90
19.11
24.18
24.08
53
19.59
Return on equity%
5.99
4.22
3.30
4.04
6.52
4.25
4.38
2.59
0.40
0.40
4.88
2.59
4.13
8
28.88
Return on assets%
22.70
20.29
17.48
16.68
14.11
16.71
18.36
15.86
13.35
11.09
26.53
15.86
16.70
11
137.62
EPS¥
21.95
23.16
23.12
20.33
18.31
19.28
17.89
17.90
15.63
15.42
145.54
(3.37%)
(4.67%)
—
29.24
EPS growth%
8.82
6.28
7.96
6.74
8.21
7.32
6.96
7.75
6.46
4.65
22.31
6.96
7.14
28
129.05
Bookvalue per sh¥
51.06
54.73
56.33
56.85
61.19
68.90
72.96
80.63
91.90
102.53
75.45
10.87%
7.68%
—
24.41
FCF per share¥
82.12
93.80
101.06
112.26
126.58
120.55
139.95
152.15
173.42
191.17
135.44
8.59%
8.69%
—
39.65
Dividend per sh¥
105.47
112.93
125.83
117.17
118.47
127.65
140.84
148.88
142.99
151.39
140.78
5.03%
4.41%
—
6.66
Div yield (avg)%
2.41
1.70
2.13
4.88
5.79
7.05
9.44
8.92
10.45
7.55
3.15
8.92
6.42
75
7.53
Payout ratio%
21.50
20.43
18.12
15.96
14.05
12.95
13.39
12.85
9.96
12.53
20.17
12.85
13.72
60
10.14
Shares (diluted)M
13.06
11.64
10.88
11.36
11.02
9.783
10.47
10.13
11.28
10.04
10.42
(1.85%)
(1.86%)
36
13.97
Buyback yield%
32.60
32.93
33.22
30.46
28.85
29.23
26.50
27.33
27.43
28.21
21.91
27.43
29.04
53
1.442
D/E ratiox
1.379
1.458
1.309
1.338
1.453
1.410
1.321
1.428
1.423
1.477
0.282
1.423
1.417
5
0.867
Enterprise value¥B
4.792
4.803
4.600
4.278
4.400
4.974
5.303
5.907
5.590
5.214
5.640
3.45%
1.49%
18
1.798
LT debt¥B
3.344
3.422
3.624
3.532
4.081
4.146
4.787
4.892
5.323
5.906
4.916
7.67%
5.71%
23
Revenue
¥7.162B
8.61%
1.00×
Cost of revenue
¥4.040B
8.78%
1.02×
Operating expenses
¥785.0M
8.36%
0.98×
Cash and investments
21.06%
Property and equipment
20.66%
Spread over hurdle
23.45%