0.531
Revenue¥B
1.058
1.154
1.228
1.351
1.436
1.575
1.710
1.804
1.910
2.055
0.587
7.44%
7.42%
50
12.70
Revenue growth%
30.24
29.98
27.70
29.73
31.38
31.76
29.40
28.29
29.08
30.39
11.66
29.40
29.86
10
19.21
Gross margin%
3.26
5.71
5.13
3.37
1.49
2.79
0.40
1.32
0.40
0.40
2.96
0.40
2.14
25
21.65
Operating margin%
18.23
16.15
18.72
18.37
16.95
15.57
18.24
15.72
16.22
14.65
6.01
15.72
16.59
39
22.77
Net margin%
13.47
14.20
13.44
13.14
11.73
11.11
13.11
14.04
13.03
13.79
22.57
13.11
13.29
36
23.54
P/E ratio (avg)x
17.94
18.29
16.78
15.74
14.53
15.83
16.55
17.18
16.51
15.56
27.77
16.51
16.53
9
28.34
EV/EBITx
16.23
16.53
16.35
16.22
15.88
16.60
18.64
20.83
23.26
27.11
27.19
20.83
16.57
6
10.85
FCF yield (avg)%
32.08
32.79
31.42
34.39
32.59
30.58
32.64
34.19
34.57
36.17
4.51
34.19
32.71
61
19.12
FCF margin%
21.79
23.30
20.50
20.01
19.77
19.18
22.13
23.14
25.09
27.86
20.82
23.14
21.96
81
0.693
FCF / Net incomex
1.271
1.167
1.070
1.011
1.037
0.923
0.976
1.024
0.951
0.966
1.638
0.966
1.017
48
25.24
ROIC%
15.15
15.51
15.59
16.66
15.63
15.73
15.62
16.75
17.90
15.99
5.18
15.99
15.68
14
13.97
Return on equity%
24.58
27.04
27.56
27.13
24.39
24.79
27.75
28.61
28.68
31.27
4.10
28.61
27.34
39
15.65
Return on assets%
7.59
9.30
7.39
6.57
9.53
11.27
9.40
10.66
8.31
10.87
3.10
10.66
9.35
15
9.21
EPS¥
8.46
8.50
8.94
9.06
8.64
8.67
7.66
7.53
7.49
7.00
10.02
(4.14%)
(3.30%)
—
21.36
EPS growth%
19.12
18.94
21.28
23.20
20.26
21.42
22.94
24.98
23.82
26.34
2.13
23.82
22.18
38
10.17
Bookvalue per sh¥
3.80
3.94
3.97
4.17
4.07
3.67
4.14
4.31
4.53
4.15
18.15
0.42%
2.07%
—
14.86
FCF per share¥
20.09
22.16
24.93
24.69
27.45
28.00
28.61
30.09
29.11
31.51
17.49
2.80%
5.60%
—
4.49
Dividend per sh¥
14.56
14.20
13.44
11.69
10.43
9.56
8.24
7.92
8.62
7.42
3.68
(6.58%)
(6.38%)
—
19.02
Div yield (avg)%
22.25
19.59
19.95
18.72
19.73
18.77
17.48
19.03
20.42
21.56
25.97
19.03
19.66
64
20.97
Payout ratio%
16.45
15.66
13.24
14.21
12.92
10.25
9.71
11.74
9.23
7.76
24.73
9.71
12.33
20
61.27
Shares (diluted)M
92.96
94.01
95.85
96.68
95.13
94.83
105.3
107.3
125.3
142.3
60.66
8.38%
5.84%
24
3.35
Buyback yield%
15.99
14.40
11.83
12.77
9.82
11.53
14.49
13.84
16.44
16.92
10.70
14.49
14.12
72
0.565
D/E ratiox
0.431
0.390
0.418
0.403
0.426
0.422
0.425
0.446
0.485
0.520
1.475
0.446
0.426
82
1.627
Enterprise value¥B
1.038
1.149
1.255
1.345
1.354
1.373
1.258
1.393
1.349
1.540
1.210
2.61%
4.42%
43
1.626
LT debt¥B
1.270
1.363
1.340
1.369
1.417
1.527
1.671
1.836
1.904
1.953
0.917
6.63%
4.09%
46
Revenue
¥2.055B
7.42%
1.00×
Cost of revenue
¥865.9M
7.07%
0.97×
Operating expenses
¥514.5M
7.94%
1.05×
Property and equipment
19.89%
Cash and investments
17.27%
Spread over hurdle
33.00%