0.469
Revenue¥B
0.821
0.869
0.937
0.975
1.010
1.089
1.125
1.161
1.207
1.253
0.510
4.41%
4.66%
90
23.41
Revenue growth%
29.02
26.89
23.96
24.75
23.55
22.52
20.02
20.65
19.40
20.80
5.30
20.65
23.03
45
25.73
Gross margin%
30.78
28.50
30.36
32.41
33.51
33.70
33.47
30.60
33.51
35.62
15.51
33.51
32.94
63
23.69
Operating margin%
13.78
14.91
17.65
14.91
15.09
17.26
14.44
14.84
13.24
10.88
9.44
14.44
14.88
56
29.35
Net margin%
25.47
23.32
21.62
20.39
21.88
20.50
21.30
21.53
23.45
21.24
6.05
21.30
21.58
24
22.76
P/E ratio (avg)x
32.36
35.59
35.20
39.86
40.01
37.69
41.73
44.94
49.84
57.06
19.24
44.94
39.94
10
18.69
EV/EBITx
24.06
25.12
26.24
28.79
27.07
24.30
26.48
25.67
23.98
26.37
26.40
25.67
25.95
75
26.52
FCF yield (avg)%
14.36
13.26
12.73
10.05
11.51
11.59
9.83
7.27
6.02
7.75
12.90
7.75
10.78
25
9.28
FCF margin%
22.71
20.58
21.57
21.84
20.94
23.58
23.26
24.68
27.03
29.42
27.98
24.68
22.99
15
0.617
FCF / Net incomex
1.759
1.610
1.646
1.792
1.981
1.813
1.755
1.823
1.924
2.153
0.829
1.823
1.802
44
9.33
ROIC%
14.22
13.94
12.71
12.47
11.55
8.74
9.60
9.78
10.10
10.14
22.95
9.78
10.85
75
17.08
Return on equity%
29.86
27.15
25.67
24.09
26.33
25.28
24.74
24.32
22.48
24.88
13.17
24.74
25.08
69
8.66
Return on assets%
22.31
20.73
22.58
23.04
21.00
23.64
23.20
23.13
25.19
23.82
26.65
23.64
23.08
26
52.30
EPS¥
35.95
39.25
42.42
40.58
40.68
38.89
43.55
43.15
39.25
40.66
55.19
(0.01%)
1.00%
—
2.57
EPS growth%
13.28
10.58
9.89
9.68
8.52
8.02
5.56
5.21
7.77
8.57
15.48
7.77
8.55
94
136.73
Bookvalue per sh¥
56.79
64.14
72.58
87.06
92.80
109.45
108.32
125.42
140.97
165.29
110.99
12.24%
12.02%
—
100.33
FCF per share¥
51.04
52.69
48.83
47.31
42.69
46.35
48.69
43.76
47.89
51.25
129.68
3.73%
(0.78%)
—
25.17
Dividend per sh¥
85.22
77.38
72.73
76.49
81.40
91.99
83.14
88.33
84.59
80.14
59.86
(0.31%)
(1.45%)
—
29.56
Div yield (avg)%
23.04
24.79
26.91
24.73
26.76
27.53
25.74
26.09
24.32
25.51
18.20
25.74
25.63
80
25.42
Payout ratio%
16.61
15.40
12.99
14.84
13.06
10.67
9.26
11.75
13.91
11.87
29.66
11.75
13.03
17
9.963
Shares (diluted)M
12.59
14.32
15.21
15.51
16.32
15.82
17.05
19.27
21.70
22.82
10.38
6.94%
7.48%
65
21.07
Buyback yield%
8.72
8.63
10.13
7.13
6.70
7.61
9.38
7.40
7.32
5.44
23.94
7.40
7.51
63
1.717
D/E ratiox
0.263
0.256
0.293
0.296
0.316
0.350
0.371
0.389
0.366
0.343
1.730
0.366
0.329
45
1.420
Enterprise value¥B
2.636
3.174
3.804
4.293
4.793
5.189
5.417
6.456
6.810
7.233
0.953
8.58%
11.31%
32
1.221
LT debt¥B
1.455
1.564
1.496
1.575
1.513
1.429
1.554
1.736
1.752
1.633
0.863
1.53%
0.62%
34
Revenue
¥1.253B
4.66%
1.00×
Cost of revenue
¥845.0M
4.57%
0.99×
Operating expenses
¥254.0M
4.89%
1.02×
Property and equipment
16.41%
Cash and investments
16.18%
Spread over hurdle
(2.61%)