1.242
Revenue¥B
1.141
1.143
1.170
1.152
1.178
1.163
1.182
1.195
1.200
1.193
1.297
0.25%
0.51%
69
21.68
Revenue growth%
27.43
27.98
27.11
29.56
27.60
29.15
29.81
28.20
27.70
25.35
11.73
28.20
27.84
60
21.12
Gross margin%
32.35
32.33
35.14
32.33
33.05
32.25
30.07
30.16
28.55
28.70
25.57
30.07
32.29
20
21.54
Operating margin%
11.94
10.94
11.71
14.18
15.76
14.16
15.01
12.18
10.57
12.06
2.83
12.18
12.12
66
2.54
Net margin%
20.47
21.26
21.28
20.87
18.15
20.21
21.15
20.15
21.35
19.07
8.66
20.21
20.67
94
18.73
P/E ratio (avg)x
19.44
20.06
19.89
17.46
17.25
18.35
16.49
15.81
14.53
12.98
34.74
15.81
17.35
42
33.34
EV/EBITx
20.45
20.19
23.42
26.10
27.69
28.54
28.34
29.71
34.73
34.04
34.56
29.71
28.02
41
23.04
FCF yield (avg)%
3.50
3.38
6.21
7.74
6.47
6.71
8.92
10.08
10.81
13.50
15.69
10.08
7.22
7
27.22
FCF margin%
15.55
15.79
15.14
16.21
13.39
14.99
17.55
14.79
16.30
14.98
24.24
14.99
15.34
86
1.738
FCF / Net incomex
1.343
1.576
1.647
1.687
1.619
1.658
1.931
2.243
2.221
2.286
1.778
2.221
1.672
10
24.94
ROIC%
25.40
27.07
26.29
27.12
27.83
25.65
23.22
24.77
27.60
25.87
4.37
25.65
26.08
52
29.67
Return on equity%
9.36
12.17
9.56
12.19
12.02
13.69
16.12
16.56
18.73
20.50
24.24
16.56
12.94
82
27.97
Return on assets%
23.74
24.10
22.42
23.13
25.15
22.85
23.89
21.63
24.41
22.01
17.94
22.85
23.43
12
13.32
EPS¥
14.86
15.16
15.69
18.59
18.58
20.15
23.91
26.59
30.95
34.45
13.87
13.15%
9.36%
—
20.52
EPS growth%
21.76
20.68
21.84
20.44
19.73
16.94
19.16
22.07
20.90
18.85
24.84
19.16
20.56
86
5.28
Bookvalue per sh¥
17.97
20.55
20.32
20.32
20.99
20.14
21.25
22.27
24.39
25.95
10.54
4.33%
4.09%
—
14.76
FCF per share¥
15.30
16.06
18.92
19.98
22.85
23.02
22.43
24.66
29.06
28.73
13.27
4.69%
6.22%
—
9.17
Dividend per sh¥
3.40
3.53
3.62
3.58
3.72
3.68
4.05
4.10
3.66
3.30
3.86
(2.39%)
0.07%
—
29.51
Div yield (avg)%
16.60
18.22
19.27
16.36
18.60
18.20
17.16
19.94
19.06
18.49
7.63
18.49
18.35
39
9.94
Payout ratio%
15.95
15.92
18.61
17.59
20.14
17.93
18.04
20.00
20.44
17.69
25.49
18.04
17.98
64
36.77
Shares (diluted)M
43.22
42.25
47.08
49.33
53.06
57.91
69.01
73.22
83.51
85.46
37.55
10.00%
7.40%
59
24.28
Buyback yield%
23.81
26.41
25.00
23.10
25.30
27.25
26.78
29.09
30.96
31.23
4.50
29.09
26.60
25
0.319
D/E ratiox
1.323
1.302
1.256
1.234
1.056
1.147
1.159
1.049
1.049
0.945
0.367
1.049
1.153
59
985.4
Enterprise value¥M
491.3
423.6
421.3
438.2
379.7
400.7
429.3
383.1
342.7
347.8
252.6
(1.74%)
(4.42%)
75
0.805
LT debt¥B
1.725
1.704
1.951
2.137
2.364
2.765
3.131
2.993
2.988
3.201
0.280
6.25%
7.40%
72
Revenue
¥1.193B
0.51%
1.00×
Cost of revenue
¥835.0M
0.51%
1.00×
Operating expenses
¥253.3M
0.69%
1.02×
Property and equipment
16.33%
Cash and investments
15.31%
Spread over hurdle
18.83%