1.636
Revenue¥B
1.104
1.111
1.114
1.139
1.160
1.207
1.226
1.266
1.299
1.344
1.824
2.99%
2.10%
32
13.14
Revenue growth%
8.88
10.93
11.64
14.23
14.29
16.07
18.02
20.98
21.34
20.37
11.17
20.37
15.18
34
26.26
Gross margin%
22.32
19.77
22.17
19.49
18.01
20.48
19.51
17.12
16.83
16.75
18.19
17.12
19.50
52
17.63
Operating margin%
1.72
0.79
0.40
1.46
0.82
1.59
2.17
1.32
2.95
0.71
7.18
1.59
1.39
84
8.66
Net margin%
17.40
17.73
16.84
16.51
16.89
16.07
13.74
14.46
12.18
12.56
23.95
13.74
16.29
88
11.98
P/E ratio (avg)x
26.94
24.85
24.24
24.96
25.82
24.02
21.92
21.43
22.19
18.92
34.43
21.92
24.13
34
32.03
EV/EBITx
18.43
19.18
19.35
18.72
19.37
21.24
20.32
21.82
20.69
19.19
14.43
20.69
19.36
75
8.58
FCF yield (avg)%
24.99
22.43
23.23
23.67
24.95
24.60
24.35
27.35
25.87
26.30
20.94
25.87
24.78
62
8.09
FCF margin%
29.79
27.70
26.05
28.13
31.10
31.52
33.19
34.05
36.89
34.28
11.82
34.05
31.31
9
1.744
FCF / Net incomex
1.482
1.399
1.347
1.231
1.321
1.440
1.569
1.528
1.549
1.657
0.823
1.549
1.461
78
18.85
ROIC%
1.79
1.81
0.40
0.40
0.40
0.40
0.40
2.73
0.40
0.60
20.16
0.40
0.40
51
8.99
Return on equity%
14.38
14.12
13.11
16.01
14.61
15.89
13.62
14.45
17.34
20.12
11.97
15.89
14.53
87
17.93
Return on assets%
24.96
25.41
24.03
22.62
23.59
24.42
23.34
24.63
25.40
27.13
24.86
24.63
24.53
16
71.52
EPS¥
174.20
186.14
173.95
170.06
160.69
174.46
163.64
183.01
199.77
196.91
79.81
4.15%
1.67%
—
4.08
EPS growth%
21.97
22.69
23.92
26.68
27.13
28.31
25.43
23.21
23.02
22.00
27.55
23.21
23.57
59
68.66
Bookvalue per sh¥
119.29
124.13
113.00
121.85
126.19
127.26
141.11
154.94
147.17
146.85
48.55
3.08%
2.51%
—
80.31
FCF per share¥
138.20
134.60
120.79
109.11
99.51
104.66
99.87
90.14
96.66
103.48
38.35
0.79%
(1.93%)
—
128.63
Dividend per sh¥
31.30
28.57
29.00
26.60
25.90
26.95
29.07
31.45
31.62
29.62
47.81
2.72%
(1.51%)
—
29.36
Div yield (avg)%
23.25
23.63
26.04
24.56
24.60
27.46
26.02
28.07
30.15
31.75
25.61
28.07
26.03
68
20.03
Payout ratio%
28.81
29.38
27.14
26.11
25.68
26.38
25.12
26.47
26.38
27.23
22.34
26.38
26.43
90
9.116
Shares (diluted)M
8.868
7.481
8.082
7.165
7.370
7.480
6.894
6.899
7.176
7.463
9.372
0.25%
(1.32%)
55
22.82
Buyback yield%
23.90
23.05
21.52
19.17
17.00
19.37
19.14
19.60
17.71
14.77
18.12
19.14
19.27
82
1.568
D/E ratiox
1.114
1.023
1.146
1.261
1.418
1.560
1.615
1.624
1.501
1.694
0.156
1.615
1.459
23
1.022
Enterprise value¥B
1.151
1.337
1.284
1.212
1.354
1.323
1.428
1.473
1.699
1.767
1.556
5.47%
3.68%
23
1.291
LT debt¥B
1.530
1.610
1.931
1.970
1.932
2.153
2.610
2.620
2.908
3.000
1.460
9.20%
8.30%
19
Revenue
¥1.344B
2.10%
1.00×
Cost of revenue
¥672.7M
1.86%
0.98×
Operating expenses
¥281.9M
2.30%
1.02×
Cash and investments
17.57%
Property and equipment
14.17%
Spread over hurdle
37.47%