0.816
Revenue¥B
0.702
0.763
0.804
0.859
0.896
0.949
1.000
1.081
1.121
1.166
0.910
5.40%
5.94%
9
24.67
Revenue growth%
6.51
8.90
8.52
7.53
6.96
8.65
10.17
8.95
6.26
5.96
8.62
8.65
8.03
18
26.53
Gross margin%
14.80
16.56
17.51
15.67
13.05
13.67
15.41
18.19
18.43
17.51
25.71
17.51
16.12
91
20.52
Operating margin%
19.12
16.85
16.98
19.81
19.18
20.60
20.29
19.01
17.66
17.00
27.91
19.01
19.06
73
11.53
Net margin%
15.33
17.55
18.98
18.16
20.79
18.31
16.64
14.30
12.17
11.67
11.99
14.30
17.09
9
23.49
P/E ratio (avg)x
25.49
25.36
27.11
26.41
24.95
24.79
27.59
25.33
24.88
26.35
23.64
25.33
25.43
77
32.74
EV/EBITx
11.28
10.52
11.44
10.66
9.464
9.321
10.19
11.29
11.92
10.69
7.169
10.69
10.67
90
20.33
FCF yield (avg)%
1.61
0.40
2.09
4.51
1.96
3.02
4.34
1.68
0.40
0.40
6.69
1.68
1.82
57
29.11
FCF margin%
5.08
6.28
8.60
6.41
8.06
10.47
7.49
9.82
7.00
6.70
22.25
7.49
7.24
79
0.528
FCF / Net incomex
1.124
1.060
1.083
0.955
0.849
0.906
1.002
0.966
1.030
0.974
1.379
0.974
0.988
20
28.86
ROIC%
24.90
25.68
24.21
26.19
24.88
25.54
26.59
25.25
25.11
25.86
11.05
25.54
25.40
46
29.63
Return on equity%
7.58
8.00
7.04
7.09
7.18
5.27
6.19
3.37
1.42
0.81
11.69
3.37
6.61
10
6.37
Return on assets%
13.32
13.29
14.69
14.71
14.42
15.05
12.55
10.67
12.32
11.28
13.64
12.32
13.31
60
42.41
EPS¥
45.44
49.41
55.50
52.74
54.28
55.11
52.79
54.99
60.67
65.59
43.66
3.86%
2.70%
—
20.32
EPS growth%
18.63
20.77
19.60
20.20
19.57
18.20
20.04
20.11
22.51
20.32
4.39
20.11
20.07
80
38.13
Bookvalue per sh¥
53.95
57.08
60.21
65.88
63.66
57.80
61.31
63.44
69.27
71.67
29.97
2.40%
3.92%
—
41.63
FCF per share¥
35.04
38.27
34.96
38.20
42.49
37.68
33.67
33.85
32.51
33.82
54.94
(4.46%)
(1.17%)
—
32.66
Dividend per sh¥
36.90
39.24
35.79
34.41
38.05
40.04
36.22
32.89
30.65
27.48
31.53
(6.30%)
(3.55%)
—
10.56
Div yield (avg)%
14.02
13.21
15.10
16.13
14.46
15.31
15.00
13.68
13.85
14.92
6.24
14.92
14.69
10
15.88
Payout ratio%
21.67
24.55
22.84
22.82
22.75
23.91
26.78
24.68
26.18
29.09
28.83
26.18
24.23
37
7.158
Shares (diluted)M
8.212
9.141
10.70
10.55
10.83
11.69
13.66
13.78
14.49
16.65
7.053
8.97%
7.67%
27
26.63
Buyback yield%
31.56
32.29
34.57
35.38
38.37
39.30
41.93
44.62
43.41
43.70
12.46
43.41
38.84
8
0.138
D/E ratiox
0.472
0.417
0.419
0.356
0.385
0.376
0.342
0.298
0.293
0.283
1.263
0.298
0.366
56
0.315
Enterprise value¥B
1.189
1.318
1.538
1.510
1.689
1.720
1.968
2.106
2.478
2.880
0.448
11.26%
10.81%
23
860.4
LT debt¥M
587.7
593.1
570.2
536.8
598.7
593.3
642.8
667.6
741.7
851.3
76.70
7.29%
4.68%
64
Revenue
¥1.166B
5.94%
1.00×
Cost of revenue
¥740.5M
5.99%
1.01×
Operating expenses
¥261.2M
6.10%
1.02×
Property and equipment
18.59%
Cash and investments
16.19%
Spread over hurdle
21.84%