0.958
Revenue¥B
2.110
2.074
2.072
2.043
2.043
2.008
2.029
2.028
2.015
1.980
1.034
(0.62%)
(0.56%)
94
8.82
Revenue growth%
18.97
20.99
23.78
22.86
25.83
24.69
25.00
24.85
21.91
24.42
8.84
24.69
24.10
34
27.55
Gross margin%
13.12
10.74
12.11
11.02
13.93
12.31
14.67
12.93
12.09
9.95
16.49
12.31
12.21
20
23.99
Operating margin%
10.98
9.09
9.26
6.70
3.78
6.17
7.90
7.92
9.86
7.68
5.11
7.90
7.91
16
13.96
Net margin%
25.96
23.26
21.05
20.08
22.43
19.82
20.91
19.20
19.92
22.09
9.90
19.92
20.98
10
13.36
P/E ratio (avg)x
33.84
32.61
37.37
42.32
48.80
55.07
54.57
64.66
70.69
73.06
15.33
64.66
51.68
34
20.11
EV/EBITx
35.47
41.76
40.96
39.76
41.28
47.22
52.96
51.20
53.30
56.02
37.99
52.96
44.49
43
28.70
FCF yield (avg)%
3.22
0.74
2.24
1.03
0.40
0.40
0.40
0.40
1.83
0.40
7.72
0.40
0.57
44
27.43
FCF margin%
13.33
14.99
12.77
15.16
15.22
18.08
15.37
17.54
17.13
18.03
22.45
17.54
15.30
94
0.939
FCF / Net incomex
0.968
0.982
0.902
0.879
0.860
0.787
0.724
0.746
0.674
0.684
0.652
0.724
0.823
42
6.22
ROIC%
18.75
19.59
21.59
19.75
19.89
17.99
20.53
22.13
22.20
22.59
21.53
22.13
20.21
87
11.76
Return on equity%
28.63
26.55
23.87
22.38
20.92
20.63
21.84
19.13
16.42
18.36
3.22
19.13
21.38
27
6.70
Return on assets%
17.63
20.16
17.78
18.52
21.19
19.88
18.65
20.87
19.09
21.42
7.37
19.88
19.48
80
33.52
EPS¥
31.62
35.69
34.42
32.84
30.98
32.47
37.32
34.79
40.39
46.00
34.23
8.23%
3.13%
—
8.34
EPS growth%
10.37
11.38
12.58
14.63
14.24
16.45
19.13
16.18
15.38
12.81
12.17
16.18
14.43
35
64.25
Bookvalue per sh¥
92.69
100.59
102.70
119.03
117.89
127.06
146.11
156.19
177.45
192.97
43.20
10.36%
8.12%
—
33.14
FCF per share¥
55.38
56.33
53.67
51.13
48.54
50.07
53.20
55.03
62.04
63.50
62.07
5.52%
2.34%
—
14.27
Dividend per sh¥
44.46
45.15
39.93
36.56
31.86
28.70
25.93
26.15
27.78
29.60
16.59
(1.47%)
(5.37%)
—
9.97
Div yield (avg)%
6.34
8.34
9.11
11.62
10.47
9.14
8.00
9.10
10.51
7.78
6.96
9.10
9.11
46
15.43
Payout ratio%
0.69
0.40
0.40
0.40
0.40
0.40
0.40
3.24
4.09
3.95
14.21
3.24
0.40
35
12.78
Shares (diluted)M
9.938
9.693
9.541
9.477
9.357
9.518
9.222
7.958
8.205
7.177
12.89
(5.17%)
(4.32%)
46
6.96
Buyback yield%
11.51
12.20
9.91
9.09
10.59
13.18
13.30
12.04
15.00
15.69
15.58
13.30
12.12
54
1.120
D/E ratiox
0.357
0.382
0.371
0.392
0.450
0.475
0.476
0.505
0.522
0.527
1.108
0.505
0.463
6
1.179
Enterprise value¥B
1.923
1.893
2.139
2.084
2.326
2.214
2.206
2.259
2.135
2.112
0.471
(1.91%)
2.37%
19
0.326
LT debt¥B
0.718
0.671
0.726
0.648
0.639
0.696
0.741
0.777
0.843
0.767
2.021
3.73%
1.01%
49
Revenue
¥1.980B
(0.56%)
1.00×
Cost of revenue
¥1.386B
(0.56%)
1.00×
Operating expenses
¥327.1M
(0.99%)
0.96×
Property and equipment
17.24%
Cash and investments
16.12%
Spread over hurdle
(2.30%)