2.743
Revenue¥B
3.138
3.216
3.198
3.287
3.364
3.417
3.429
3.537
3.573
3.636
2.882
1.57%
1.78%
83
21.52
Revenue growth%
2.92
1.65
3.60
5.42
5.81
4.13
6.44
7.51
10.24
9.68
27.01
7.51
5.62
7
21.12
Gross margin%
7.48
7.21
8.50
6.27
6.78
7.02
5.02
2.13
0.84
0.40
27.38
2.13
6.53
69
21.05
Operating margin%
21.12
21.40
20.35
19.71
18.49
17.17
15.51
13.07
13.80
13.92
10.49
13.92
17.83
48
19.12
Net margin%
17.26
20.15
22.75
24.05
25.33
22.50
25.23
25.79
28.70
25.91
13.37
25.79
24.64
65
33.56
P/E ratio (avg)x
12.38
13.54
14.93
15.59
15.79
15.35
17.81
20.52
23.66
23.60
14.90
20.52
15.69
13
23.06
EV/EBITx
49.39
51.45
54.25
48.89
54.72
49.39
55.12
50.06
51.94
50.85
13.49
50.85
51.15
18
29.94
FCF yield (avg)%
21.82
21.74
20.40
18.99
18.87
19.13
16.92
19.04
19.80
20.64
16.94
19.13
19.46
18
27.74
FCF margin%
5.53
3.98
6.63
4.17
6.99
9.82
8.50
10.53
9.72
7.43
23.89
9.72
7.21
92
1.774
FCF / Net incomex
1.618
1.544
1.703
1.746
1.794
1.848
1.780
1.810
1.725
1.763
0.193
1.780
1.755
94
16.45
ROIC%
5.34
8.08
11.08
13.41
13.46
14.84
12.09
9.23
11.89
11.34
6.08
11.89
11.62
85
18.01
Return on equity%
24.62
25.47
26.78
28.02
30.59
33.33
31.96
34.45
31.70
33.74
6.27
33.33
31.14
68
14.83
Return on assets%
28.86
29.25
27.07
25.53
24.90
27.70
27.09
24.54
23.64
24.15
8.96
24.54
26.30
39
50.83
EPS¥
48.34
45.62
50.99
47.28
44.54
48.69
45.67
50.61
54.78
57.00
55.33
5.06%
1.45%
—
20.19
EPS growth%
29.41
27.31
29.76
28.68
26.92
27.16
30.11
29.78
27.50
26.83
7.58
27.50
28.09
63
73.67
Bookvalue per sh¥
67.62
68.57
70.71
81.62
95.66
99.85
109.89
105.57
112.81
124.70
66.22
5.45%
7.33%
—
16.63
FCF per share¥
73.36
67.79
66.67
69.25
63.84
67.57
68.12
61.78
67.57
68.81
27.62
1.51%
(0.16%)
—
71.86
Dividend per sh¥
62.67
60.37
54.97
52.45
47.07
41.55
36.00
38.26
38.76
38.25
60.24
(4.06%)
(4.49%)
—
27.37
Div yield (avg)%
20.04
20.92
21.21
18.40
16.13
17.57
18.15
17.60
17.63
16.99
14.08
17.60
17.89
66
3.73
Payout ratio%
23.57
24.64
26.75
29.06
29.16
28.11
28.16
27.28
28.19
28.90
11.41
28.16
28.13
24
14.27
Shares (diluted)M
14.37
14.58
15.30
13.03
11.18
10.35
10.08
9.061
7.757
8.145
14.63
(6.13%)
(4.97%)
41
18.03
Buyback yield%
30.90
28.34
30.24
32.11
30.15
27.46
28.83
28.31
31.05
32.15
26.22
28.83
30.20
28
0.141
D/E ratiox
1.800
1.795
1.918
1.838
1.963
2.092
2.399
2.671
2.590
2.873
0.458
2.590
2.028
14
1.078
Enterprise value¥B
2.223
2.389
2.180
2.174
2.075
1.994
1.832
1.756
1.846
1.890
1.964
(1.85%)
(1.95%)
37
2.587
LT debt¥B
1.950
1.939
1.927
2.188
2.245
2.280
2.472
2.616
2.892
3.356
1.922
8.37%
5.66%
31
Revenue
¥3.636B
1.78%
1.00×
Cost of revenue
¥2.416B
1.79%
1.00×
Operating expenses
¥848.1M
1.59%
0.98×
Cash and investments
15.15%
Property and equipment
14.57%
Spread over hurdle
77.22%