1.402
Revenue¥B
1.041
1.137
1.187
1.286
1.381
1.480
1.563
1.701
1.841
1.932
1.482
6.95%
6.99%
80
12.72
Revenue growth%
28.71
30.53
32.04
29.73
27.73
30.32
30.08
33.00
31.86
33.88
4.37
31.86
30.42
94
2.34
Gross margin%
10.00
9.45
6.59
4.12
5.31
2.86
3.01
4.20
2.59
5.09
23.97
3.01
4.64
63
4.00
Operating margin%
27.12
28.33
26.28
24.51
24.08
26.84
26.49
25.99
26.98
27.39
14.80
26.84
26.66
30
11.67
Net margin%
26.54
28.98
27.91
26.95
26.59
27.27
25.13
27.34
26.41
27.91
3.74
27.27
27.11
13
27.01
P/E ratio (avg)x
35.05
34.77
40.34
42.60
50.78
51.39
50.28
52.04
58.62
66.32
8.839
52.04
50.53
12
15.15
EV/EBITx
17.18
17.68
18.92
17.01
15.51
15.25
13.75
14.25
14.26
14.24
37.77
14.25
15.38
31
2.02
FCF yield (avg)%
13.08
12.00
12.73
12.79
11.21
14.00
15.74
16.28
14.56
13.35
14.28
14.56
13.22
42
14.59
FCF margin%
28.09
31.04
30.60
29.42
27.18
29.19
31.63
30.95
28.94
28.99
19.07
29.19
29.30
43
1.037
FCF / Net incomex
0.663
0.672
0.740
0.803
0.790
0.861
0.840
0.919
1.045
1.216
0.979
0.919
0.821
60
21.86
ROIC%
28.31
25.84
28.36
27.66
24.92
21.99
21.67
20.40
19.03
18.58
3.59
20.40
23.46
53
15.73
Return on equity%
10.49
9.71
8.38
6.18
5.66
8.58
6.95
6.63
9.59
10.55
26.37
8.58
8.48
57
26.92
Return on assets%
22.43
21.63
22.40
21.50
21.50
19.51
20.86
22.83
23.61
21.91
27.07
21.91
21.77
16
38.93
EPS¥
59.63
62.85
70.93
78.03
82.31
80.08
82.24
81.22
88.57
87.27
41.91
1.18%
4.76%
—
11.87
EPS growth%
29.75
29.69
28.62
25.72
22.85
22.58
21.70
21.46
19.76
18.21
28.20
21.46
22.71
25
18.84
Bookvalue per sh¥
57.27
64.45
74.65
79.30
77.36
72.30
75.84
84.64
88.35
87.31
51.08
2.45%
5.54%
—
11.22
FCF per share¥
13.67
14.97
14.99
15.54
15.98
18.26
20.26
20.55
21.36
22.09
55.14
6.70%
4.57%
—
20.50
Dividend per sh¥
11.11
11.13
12.05
11.18
9.68
9.55
9.17
8.64
7.51
7.17
36.00
(5.81%)
(5.23%)
—
13.15
Div yield (avg)%
21.08
18.38
19.90
20.65
17.98
19.83
17.35
16.73
14.81
14.50
7.98
16.73
18.18
47
4.59
Payout ratio%
4.19
4.78
7.66
6.57
4.46
4.46
2.77
5.05
7.12
4.74
11.68
4.74
4.76
31
9.494
Shares (diluted)M
14.02
14.70
16.24
17.59
16.65
17.48
17.22
17.88
19.89
22.59
9.449
6.29%
5.90%
26
3.16
Buyback yield%
14.10
15.32
15.81
16.82
13.92
13.50
12.53
10.12
10.99
9.84
3.53
10.99
13.71
88
1.260
D/E ratiox
1.740
1.700
1.978
1.920
1.988
2.109
2.165
2.253
2.313
2.225
1.141
2.225
2.049
44
0.917
Enterprise value¥B
1.307
1.359
1.270
1.431
1.516
1.665
1.651
1.680
1.816
1.825
0.690
3.78%
4.26%
78
192.8
LT debt¥M
880.1
890.2
879.0
874.6
817.8
752.5
721.4
788.7
819.4
827.0
533.6
0.22%
(1.09%)
61
Revenue
¥1.932B
6.99%
1.00×
Cost of revenue
¥1.273B
7.16%
1.02×
Operating expenses
¥302.2M
6.19%
0.93×
Cash and investments
16.52%
Property and equipment
16.44%
Spread over hurdle
24.30%