0.417
Revenue¥B
0.955
0.958
0.976
0.996
1.036
1.072
1.099
1.115
1.127
1.125
0.450
1.66%
1.71%
75
7.44
Revenue growth%
35.26
36.49
35.86
33.57
33.58
33.38
31.65
33.20
32.90
35.04
14.28
33.20
33.58
74
10.40
Gross margin%
22.59
23.52
20.85
19.62
21.46
18.61
18.97
21.71
19.71
22.37
19.11
19.71
21.15
78
9.45
Operating margin%
6.48
5.34
7.75
8.78
7.80
8.62
6.21
6.15
4.15
6.00
8.95
6.15
6.34
75
23.53
Net margin%
15.42
17.75
16.58
17.46
15.59
13.81
14.16
16.26
13.64
12.14
19.09
13.81
15.51
14
23.97
P/E ratio (avg)x
18.24
18.38
19.81
17.55
16.66
16.58
14.82
14.13
13.27
13.87
10.33
14.13
16.62
24
21.99
EV/EBITx
23.74
24.37
25.24
23.35
20.81
18.45
18.06
19.18
17.00
18.98
36.27
18.45
19.99
93
7.90
FCF yield (avg)%
23.11
23.39
23.99
25.77
27.36
28.23
27.18
27.03
25.38
26.16
17.46
27.03
25.97
26
21.44
FCF margin%
28.15
27.25
27.06
26.12
29.03
28.33
28.55
26.43
27.55
25.40
18.15
27.55
27.40
90
1.140
FCF / Net incomex
1.729
1.734
1.682
1.732
1.907
1.929
1.935
2.182
2.084
2.192
1.156
2.084
1.918
39
16.00
ROIC%
6.46
8.37
6.57
3.61
3.89
6.49
6.34
5.58
4.09
5.94
10.02
5.94
6.14
85
22.22
Return on equity%
26.34
24.72
24.45
24.27
21.96
24.80
25.26
23.85
24.80
23.12
7.70
24.80
24.58
65
4.78
Return on assets%
15.89
14.58
12.97
15.88
17.90
18.79
15.98
13.50
13.63
14.53
13.84
14.53
15.23
77
61.55
EPS¥
266.47
265.60
291.56
296.22
319.91
310.20
353.12
390.87
371.60
340.51
68.75
1.26%
2.94%
—
6.94
EPS growth%
1.76
0.40
0.40
1.87
3.94
4.03
4.65
7.31
6.56
7.30
12.62
6.56
3.99
27
180.15
Bookvalue per sh¥
77.95
75.10
77.15
70.12
59.29
54.35
54.36
48.29
49.19
53.28
155.47
(2.12%)
(4.07%)
—
237.21
FCF per share¥
258.11
283.45
295.91
346.68
393.07
382.92
379.78
422.75
419.21
405.56
56.52
0.63%
5.45%
—
126.14
Dividend per sh¥
79.57
91.59
97.84
109.52
125.28
127.44
148.02
170.53
174.54
170.95
245.85
6.41%
8.52%
—
22.76
Div yield (avg)%
24.84
26.29
27.55
24.94
24.75
23.45
20.89
22.35
21.19
24.17
22.22
22.35
24.46
47
14.06
Payout ratio%
5.37
5.06
5.78
7.00
7.56
10.49
7.77
9.35
9.64
12.40
3.47
9.64
7.67
82
3.960
Shares (diluted)M
4.333
4.614
4.437
4.209
4.261
4.671
5.144
5.718
5.374
5.912
3.862
6.77%
2.59%
26
18.99
Buyback yield%
3.84
4.79
6.06
7.45
7.06
7.15
6.48
4.11
3.42
3.65
16.97
4.11
5.43
83
0.922
D/E ratiox
0.608
0.643
0.578
0.594
0.526
0.515
0.558
0.507
0.444
0.481
1.366
0.507
0.542
21
0.276
Enterprise value¥B
1.053
1.198
1.255
1.241
1.158
1.256
1.207
1.163
1.318
1.276
0.966
1.96%
1.33%
63
0.325
LT debt¥B
0.939
1.132
1.269
1.508
1.584
1.734
2.090
2.125
2.166
2.387
0.792
8.55%
11.04%
81
Revenue
¥1.125B
1.71%
1.00×
Cost of revenue
¥559.4M
1.64%
0.99×
Operating expenses
¥209.8M
1.76%
1.01×
Property and equipment
18.26%
Cash and investments
17.02%
Spread over hurdle
30.64%