2.086
Revenue¥B
1.557
1.650
1.793
1.914
2.020
2.157
2.287
2.510
2.743
2.993
2.140
8.18%
7.65%
44
5.54
Revenue growth%
24.25
27.07
28.64
29.80
30.79
29.16
29.88
32.08
29.22
28.38
24.12
29.22
29.19
25
6.17
Gross margin%
34.75
34.42
35.94
33.83
31.84
34.13
31.85
32.84
35.52
33.62
20.39
33.62
33.98
62
14.40
Operating margin%
14.99
15.71
18.12
17.08
16.62
18.97
21.53
23.95
26.41
27.51
26.91
23.95
18.54
26
12.39
Net margin%
26.60
27.97
26.13
27.14
26.19
23.76
22.69
22.57
21.18
23.99
6.23
22.69
25.06
50
18.08
P/E ratio (avg)x
48.96
50.17
48.13
50.72
55.65
52.80
59.91
60.42
59.59
69.70
30.46
59.91
54.22
67
27.40
EV/EBITx
21.18
24.20
25.09
29.92
33.94
35.10
42.64
47.93
48.81
49.06
22.11
47.93
34.52
6
4.63
FCF yield (avg)%
10.51
11.35
13.22
15.37
13.27
15.32
15.18
17.97
19.77
20.03
3.51
17.97
15.25
60
29.96
FCF margin%
4.98
7.02
4.70
7.47
7.14
8.67
5.86
5.25
5.22
7.87
23.29
5.86
6.44
93
1.353
FCF / Net incomex
0.480
0.521
0.463
0.512
0.491
0.462
0.430
0.415
0.400
0.360
0.624
0.415
0.462
26
19.22
ROIC%
12.91
14.18
15.20
13.94
14.95
13.88
15.13
16.32
14.57
13.07
9.88
14.57
14.37
50
23.66
Return on equity%
20.35
19.86
19.69
20.31
21.75
19.26
21.02
22.06
22.07
22.10
2.46
22.06
20.69
27
15.97
Return on assets%
7.93
6.33
3.99
4.49
4.09
1.95
3.19
5.92
3.87
2.50
25.02
3.19
4.04
78
23.12
EPS¥
26.69
28.37
27.40
29.97
35.07
40.55
40.63
38.38
43.90
41.79
25.56
3.57%
6.25%
—
21.20
EPS growth%
5.90
6.28
8.69
9.28
7.40
4.66
5.78
4.59
7.30
7.86
24.77
5.78
6.79
84
14.31
Bookvalue per sh¥
23.06
23.30
24.43
24.98
28.05
31.95
30.78
33.72
38.18
39.36
22.04
7.01%
5.50%
—
24.76
FCF per share¥
23.63
24.79
29.31
29.75
35.03
41.25
41.00
43.63
47.49
56.97
13.83
10.21%
9.38%
—
15.78
Dividend per sh¥
19.78
18.67
21.08
20.00
22.40
23.92
27.26
30.07
31.89
36.52
12.00
10.27%
6.70%
—
19.38
Div yield (avg)%
14.90
13.67
14.64
15.22
17.02
16.65
19.32
17.24
17.40
19.45
11.31
17.40
16.83
66
23.66
Payout ratio%
10.16
10.62
9.63
6.80
4.29
5.16
7.98
5.53
6.03
3.05
19.21
5.53
6.41
31
38.67
Shares (diluted)M
41.28
47.58
49.86
55.62
61.65
68.02
74.61
70.94
81.04
79.00
37.39
5.08%
7.35%
53
21.45
Buyback yield%
25.14
23.77
23.55
22.21
19.22
16.79
16.41
19.20
19.08
21.76
15.09
19.08
20.49
10
1.522
D/E ratiox
0.218
0.199
0.176
0.191
0.191
0.188
0.187
0.199
0.184
0.187
1.129
0.187
0.189
36
2.029
Enterprise value¥B
3.539
3.509
3.574
3.749
3.523
3.997
4.575
4.993
5.390
5.131
1.358
7.81%
4.80%
55
729.3
LT debt¥M
287.6
296.9
282.9
296.1
263.5
275.4
268.2
262.1
264.9
286.2
561.9
1.67%
0.24%
22
Revenue
¥2.993B
7.65%
1.00×
Cost of revenue
¥1.598B
8.10%
1.04×
Operating expenses
¥513.7M
6.71%
0.92×
Cash and investments
18.90%
Property and equipment
14.53%
Spread over hurdle
14.40%