1.901
Revenue¥B
0.972
1.067
1.150
1.232
1.320
1.430
1.512
1.588
1.745
1.911
2.053
7.68%
7.81%
45
7.64
Revenue growth%
29.50
30.99
30.14
32.99
34.37
37.10
39.03
37.32
38.23
37.69
24.81
37.69
35.73
37
11.39
Gross margin%
9.24
11.64
10.85
10.89
9.04
10.99
12.82
13.42
15.33
14.35
17.62
13.42
11.32
71
10.04
Operating margin%
17.18
19.97
21.99
24.91
26.74
25.77
26.46
27.27
29.17
28.25
16.25
27.27
26.12
87
25.81
Net margin%
1.89
4.53
1.75
2.26
1.00
2.90
4.10
3.61
3.26
6.26
9.09
3.61
3.08
37
24.46
P/E ratio (avg)x
19.84
17.75
16.18
14.78
14.24
13.63
13.69
12.95
12.22
11.66
7.892
12.95
13.97
25
34.19
EV/EBITx
11.86
12.42
13.16
14.24
15.42
18.30
21.53
22.55
25.58
28.24
16.65
22.55
16.86
59
2.02
FCF yield (avg)%
3.53
3.53
6.12
6.07
3.36
0.58
0.55
1.94
1.45
0.40
25.12
0.58
2.65
28
10.82
FCF margin%
14.01
11.64
11.94
12.38
14.38
12.41
14.39
16.17
17.71
20.65
11.40
16.17
14.19
60
0.990
FCF / Net incomex
1.831
1.849
1.884
1.869
2.100
2.179
2.431
2.656
2.882
2.651
0.124
2.651
2.139
21
9.31
ROIC%
25.56
25.38
28.06
28.12
30.66
27.69
27.70
28.05
27.95
25.24
16.42
27.70
27.82
43
12.42
Return on equity%
11.31
13.07
12.67
12.68
11.06
10.40
7.63
7.68
8.69
7.39
13.40
7.68
10.73
20
16.45
Return on assets%
3.22
0.40
0.40
2.36
4.92
6.41
7.42
5.57
7.02
7.26
22.49
7.02
5.25
45
114.70
EPS¥
76.68
82.25
91.52
108.76
124.85
134.90
135.48
152.12
151.21
171.78
127.35
6.59%
10.13%
—
17.93
EPS growth%
9.43
8.68
6.66
4.79
5.09
3.51
3.90
5.12
4.86
2.30
8.29
3.90
4.98
59
113.38
Bookvalue per sh¥
55.14
56.39
54.09
57.45
57.67
64.33
69.92
73.24
65.65
66.92
19.75
3.02%
1.65%
—
110.09
FCF per share¥
70.53
71.22
78.16
78.04
72.26
70.26
65.39
62.05
55.94
62.16
24.01
(2.97%)
(1.91%)
—
23.98
Dividend per sh¥
142.26
145.82
151.11
165.12
166.89
165.12
157.44
175.53
188.59
201.28
26.29
3.82%
3.69%
—
28.85
Div yield (avg)%
29.77
31.96
29.80
29.21
31.86
33.92
36.29
35.41
37.95
38.14
20.02
36.29
32.94
60
11.21
Payout ratio%
17.08
17.93
16.30
13.77
13.49
15.09
15.77
14.40
12.48
14.03
25.73
14.40
14.74
64
10.38
Shares (diluted)M
8.097
7.651
8.167
7.517
7.186
6.499
6.349
6.047
5.601
5.509
10.86
(5.17%)
(3.55%)
57
21.34
Buyback yield%
3.45
4.78
4.70
4.20
6.41
7.88
10.65
13.59
12.91
14.97
2.59
12.91
7.15
54
0.281
D/E ratiox
1.104
1.151
1.246
1.103
1.081
1.124
1.238
1.349
1.308
1.308
1.059
1.308
1.194
28
0.905
Enterprise value¥B
0.779
0.749
0.730
0.734
0.768
0.853
0.891
0.963
0.980
1.056
0.349
6.58%
3.61%
36
0.767
LT debt¥B
0.635
0.691
0.614
0.589
0.581
0.620
0.557
0.578
0.544
0.494
1.104
(3.20%)
(2.42%)
35
Revenue
¥1.911B
7.81%
1.00×
Cost of revenue
¥1.311B
7.72%
0.99×
Operating expenses
¥440.0M
7.67%
0.99×
Cash and investments
15.33%
Property and equipment
15.07%
Spread over hurdle
(5.59%)