2.764
Revenue¥B
1.477
1.571
1.677
1.784
1.941
2.051
2.192
2.331
2.547
2.699
2.863
6.82%
7.16%
8
4.13
Revenue growth%
12.64
12.32
14.95
13.18
11.67
14.04
12.11
13.96
11.54
14.28
11.85
13.96
12.91
83
20.50
Gross margin%
23.35
22.60
22.13
23.97
26.11
24.72
25.60
22.76
24.64
22.56
18.23
24.64
23.66
15
21.27
Operating margin%
6.11
5.08
7.05
4.21
5.13
4.80
2.58
4.28
1.61
4.60
24.78
4.28
4.70
10
20.48
Net margin%
14.64
17.11
15.16
16.91
14.29
15.25
17.64
19.96
18.45
17.33
13.90
17.64
17.01
19
12.44
P/E ratio (avg)x
24.14
26.18
27.48
24.68
23.91
21.91
22.29
20.83
18.56
18.38
37.08
20.83
23.10
9
7.361
EV/EBITx
31.29
32.53
34.90
40.05
38.06
41.79
41.02
39.94
43.21
48.06
6.279
41.79
40.00
9
12.70
FCF yield (avg)%
30.30
30.39
30.34
28.80
28.85
30.24
30.91
32.87
32.59
34.88
8.27
32.59
30.36
60
19.18
FCF margin%
7.06
7.41
7.99
9.80
9.09
6.18
3.83
4.55
6.30
9.01
6.48
6.18
7.24
89
1.162
FCF / Net incomex
2.234
2.532
2.559
2.931
3.481
4.022
4.377
4.893
5.331
5.456
1.587
4.893
3.751
76
11.27
ROIC%
17.99
16.12
16.30
18.09
20.71
17.77
16.79
18.47
20.81
18.68
15.24
18.47
18.04
90
22.35
Return on equity%
36.28
35.42
37.84
36.66
35.68
33.75
32.54
34.19
34.89
32.85
11.15
33.75
35.16
57
19.24
Return on assets%
9.95
10.19
11.56
12.87
13.69
13.03
15.13
14.11
16.40
15.58
20.14
15.13
13.36
78
57.41
EPS¥
150.84
146.35
147.68
132.74
122.91
133.07
120.92
123.18
111.22
110.63
62.02
(2.08%)
(3.75%)
—
6.21
EPS growth%
27.94
28.51
27.43
29.22
28.08
29.45
31.79
33.87
31.82
34.23
11.95
31.82
29.34
66
103.90
Bookvalue per sh¥
234.15
255.09
276.96
284.77
321.49
365.22
429.40
419.18
438.99
501.88
67.34
9.32%
7.39%
—
68.05
FCF per share¥
92.59
88.91
83.81
85.13
95.78
89.63
103.01
102.93
117.84
128.59
43.79
6.07%
3.60%
—
124.93
Dividend per sh¥
79.07
79.75
83.88
88.09
85.71
92.73
100.24
116.85
130.82
126.43
52.42
8.08%
4.97%
—
27.43
Div yield (avg)%
14.72
14.50
16.55
16.23
18.28
21.17
23.13
24.41
22.78
24.06
28.03
23.13
19.72
76
17.24
Payout ratio%
4.81
7.12
7.55
5.24
6.43
4.95
3.53
2.03
1.94
3.60
4.77
3.53
4.88
15
6.752
Shares (diluted)M
5.419
4.971
5.070
5.063
4.406
4.127
3.763
3.253
3.036
2.931
6.682
(7.82%)
(5.68%)
74
23.50
Buyback yield%
16.89
16.64
17.77
17.02
16.41
16.89
14.12
11.69
13.91
16.79
8.13
14.12
16.72
90
0.590
D/E ratiox
0.350
0.389
0.424
0.407
0.442
0.491
0.550
0.614
0.608
0.658
1.711
0.608
0.466
7
660.4
Enterprise value¥M
144.1
141.3
147.2
149.6
159.0
162.8
160.3
157.7
157.9
170.2
617.7
1.37%
2.33%
40
1.311
LT debt¥B
0.951
1.023
0.985
1.152
1.160
1.123
1.244
1.358
1.587
1.725
1.030
8.25%
7.12%
79
Revenue
¥2.699B
7.16%
1.00×
Cost of revenue
¥1.707B
7.41%
1.02×
Operating expenses
¥570.1M
7.21%
1.00×
Property and equipment
15.19%
Cash and investments
14.85%
Spread over hurdle
26.24%