1.522
Revenue¥B
1.066
1.124
1.184
1.244
1.258
1.302
1.360
1.377
1.395
1.410
1.667
2.31%
3.35%
26
9.36
Revenue growth%
11.62
13.98
14.41
16.36
19.06
18.69
18.35
16.08
19.03
18.47
24.56
18.47
17.36
75
7.18
Gross margin%
20.58
22.58
25.15
25.56
25.76
27.38
30.22
32.97
30.95
33.06
18.30
30.95
26.57
69
20.50
Operating margin%
28.58
29.33
31.51
31.84
34.10
36.22
34.42
35.48
32.72
33.91
17.57
34.42
33.31
28
12.93
Net margin%
7.53
8.14
9.76
10.00
11.87
8.96
8.69
5.98
6.49
5.70
28.89
6.49
8.42
18
12.42
P/E ratio (avg)x
12.61
11.91
11.40
9.901
9.734
10.24
10.91
10.03
10.17
9.758
6.546
10.17
10.20
33
13.64
EV/EBITx
38.18
44.49
43.16
50.11
56.17
63.61
67.99
66.46
73.55
76.62
34.82
67.99
59.89
69
15.07
FCF yield (avg)%
21.95
20.23
19.36
21.41
21.06
20.26
19.11
16.71
19.13
16.29
20.54
19.11
19.80
42
27.84
FCF margin%
15.44
18.44
16.85
14.77
11.78
12.46
9.88
7.48
8.11
9.79
10.55
9.79
12.12
30
1.741
FCF / Net incomex
0.203
0.210
0.229
0.221
0.254
0.271
0.286
0.275
0.287
0.277
1.111
0.277
0.263
7
20.66
ROIC%
15.28
15.36
16.13
15.48
18.32
20.93
19.96
17.00
15.69
16.18
4.41
17.00
16.16
79
9.34
Return on equity%
17.96
18.88
20.85
19.19
17.13
16.93
14.18
15.61
17.41
16.89
24.72
16.89
17.27
57
28.47
Return on assets%
13.90
14.04
14.95
16.85
15.47
16.92
18.17
18.32
18.35
17.33
8.46
18.17
16.89
72
39.69
EPS¥
113.40
131.84
128.73
126.40
143.60
153.75
152.80
159.37
169.07
170.43
41.14
3.48%
4.23%
—
13.48
EPS growth%
28.98
26.09
26.53
28.49
28.64
28.71
27.80
25.49
25.56
24.34
11.83
25.56
27.17
82
22.98
Bookvalue per sh¥
69.76
69.39
73.05
70.61
67.80
66.95
62.63
61.25
61.40
70.91
55.23
0.90%
(0.45%)
—
59.44
FCF per share¥
81.69
85.65
87.97
88.71
85.58
81.47
75.43
71.75
78.27
77.69
50.46
(1.92%)
0.07%
—
61.19
Dividend per sh¥
76.61
81.92
90.56
88.88
87.66
83.26
96.56
96.84
106.21
113.48
13.24
5.30%
3.19%
—
16.73
Div yield (avg)%
0.40
0.40
1.84
0.40
0.40
2.21
5.10
6.19
8.76
6.67
27.69
6.19
2.02
71
28.50
Payout ratio%
11.11
13.15
14.31
15.41
16.68
19.26
16.30
18.40
15.61
14.99
14.03
16.30
15.51
87
7.754
Shares (diluted)M
13.83
14.79
15.51
16.86
18.06
18.17
19.51
20.18
23.30
25.25
7.714
6.93%
7.13%
76
5.43
Buyback yield%
9.81
8.94
11.49
10.10
11.93
10.60
9.61
12.15
13.87
11.18
15.15
11.18
10.89
94
0.101
D/E ratiox
0.721
0.782
0.874
0.830
0.838
0.929
1.050
1.018
1.192
1.342
0.551
1.050
0.901
15
691.9
Enterprise value¥M
107.6
101.3
102.6
99.05
109.4
103.9
107.4
120.4
113.2
122.0
961.7
2.20%
0.70%
55
0.897
LT debt¥B
0.737
0.738
0.874
0.854
0.870
0.964
1.086
1.255
1.425
1.444
0.595
10.66%
6.62%
69
Revenue
¥1.410B
3.35%
1.00×
Cost of revenue
¥805.6M
3.34%
1.00×
Operating expenses
¥186.4M
3.91%
1.06×
Property and equipment
20.74%
Cash and investments
13.71%
Spread over hurdle
26.25%