1.420
Revenue¥B
1.822
1.828
1.878
1.874
1.917
1.936
1.960
1.983
2.028
2.028
1.544
1.13%
1.16%
90
20.62
Revenue growth%
16.82
16.98
14.68
17.56
15.50
15.26
17.07
19.50
20.99
21.22
12.75
19.50
17.03
15
28.49
Gross margin%
8.16
6.93
7.59
4.71
3.71
2.61
1.71
2.97
3.61
3.26
19.46
2.97
3.66
55
16.33
Operating margin%
22.43
24.87
25.01
25.56
22.58
24.12
24.94
24.99
27.00
25.50
27.17
24.99
24.96
28
14.97
Net margin%
14.54
16.78
15.79
13.99
11.54
9.82
8.78
10.46
12.88
15.86
14.25
10.46
13.44
41
28.72
P/E ratio (avg)x
28.57
27.47
28.51
30.03
30.21
30.42
30.39
32.45
33.98
35.22
15.61
32.45
30.30
46
31.90
EV/EBITx
58.92
71.07
71.97
83.08
94.73
101.4
120.7
118.8
124.7
136.3
18.61
120.7
98.09
75
11.04
FCF yield (avg)%
7.78
7.77
5.82
4.81
3.42
3.74
5.75
3.05
4.08
1.75
3.15
3.74
4.44
12
13.17
FCF margin%
17.39
19.01
18.16
19.67
21.84
23.43
24.29
26.43
25.07
24.89
13.67
24.89
22.63
91
1.559
FCF / Net incomex
0.967
0.968
1.144
1.195
1.345
1.531
1.734
1.694
1.644
1.850
1.461
1.694
1.438
72
6.10
ROIC%
5.47
4.99
6.41
4.25
3.60
4.14
4.63
6.86
5.90
6.82
22.78
5.90
5.23
35
25.72
Return on equity%
30.07
29.36
30.08
28.41
26.57
27.19
26.75
25.25
26.13
27.26
17.43
26.75
27.22
13
6.10
Return on assets%
29.29
27.54
25.08
24.77
25.69
25.13
26.12
28.47
30.26
30.33
10.15
28.47
26.83
79
77.37
EPS¥
34.62
30.84
27.74
24.73
26.62
29.20
29.45
29.82
27.68
29.76
81.28
2.25%
(2.42%)
—
14.34
EPS growth%
25.62
23.89
23.69
21.32
21.21
19.70
16.83
16.05
16.00
18.63
21.77
16.83
20.45
92
16.28
Bookvalue per sh¥
24.67
27.62
26.30
29.28
31.78
28.11
27.08
25.33
25.96
24.01
64.51
(5.46%)
(0.71%)
—
81.47
FCF per share¥
55.59
57.21
61.72
62.16
68.83
76.08
78.96
87.00
99.50
95.09
19.89
6.68%
5.11%
—
25.55
Dividend per sh¥
41.31
39.67
37.27
35.71
34.44
35.32
38.80
41.71
47.44
46.99
40.33
6.41%
2.54%
—
7.14
Div yield (avg)%
12.97
10.82
12.66
12.90
11.33
9.56
12.26
9.93
7.61
6.58
20.82
9.56
11.08
29
8.51
Payout ratio%
9.69
9.17
8.13
11.06
11.51
12.91
13.84
11.59
10.56
10.70
29.81
11.59
10.88
65
6.725
Shares (diluted)M
11.67
12.96
14.06
15.70
17.41
17.00
17.20
18.52
18.16
21.66
6.503
4.46%
7.77%
67
10.09
Buyback yield%
9.62
10.66
9.61
7.27
7.36
8.09
10.30
11.16
13.92
13.71
17.65
11.16
9.96
21
0.254
D/E ratiox
0.465
0.425
0.396
0.343
0.296
0.289
0.313
0.343
0.329
0.304
0.133
0.313
0.336
80
510.9
Enterprise value¥M
850.6
818.1
861.6
787.4
734.1
698.2
728.0
820.4
791.4
889.2
232.1
3.91%
(0.27%)
18
0.612
LT debt¥B
1.035
1.055
1.118
1.121
1.041
0.960
0.970
0.924
0.856
0.785
0.511
(5.49%)
(3.62%)
11
Revenue
¥2.028B
1.16%
1.00×
Cost of revenue
¥1.108B
1.14%
1.00×
Operating expenses
¥267.0M
2.24%
1.11×
Cash and investments
15.90%
Property and equipment
14.04%
Spread over hurdle
21.68%