1.437
Revenue¥B
2.075
2.122
2.176
2.208
2.245
2.263
2.241
2.278
2.251
2.287
1.509
0.36%
0.97%
93
28.03
Revenue growth%
20.10
20.35
21.20
19.78
19.80
20.89
21.88
21.26
20.28
21.66
15.35
21.26
20.62
25
10.12
Gross margin%
8.43
6.45
5.23
5.45
5.82
6.66
8.49
11.33
12.62
14.22
8.02
11.33
7.55
35
6.32
Operating margin%
3.43
2.19
0.40
0.40
0.40
0.40
0.40
0.40
0.85
0.40
18.67
0.40
0.40
74
6.26
Net margin%
11.11
8.60
7.78
6.90
9.56
8.53
7.50
8.25
7.79
10.42
2.56
8.25
8.39
14
6.046
P/E ratio (avg)x
32.06
32.75
37.46
41.15
42.47
49.88
58.36
66.25
65.19
62.98
16.22
62.98
46.17
7
15.21
EV/EBITx
44.37
41.58
45.92
47.73
47.92
50.21
56.59
55.67
64.26
72.10
12.54
56.59
49.06
74
7.12
FCF yield (avg)%
12.90
10.85
10.34
9.27
7.56
9.90
12.88
13.98
15.24
16.87
16.28
13.98
11.87
38
27.89
FCF margin%
28.41
28.25
27.41
27.71
25.28
23.04
23.42
25.97
24.54
23.96
13.85
23.96
25.62
79
0.397
FCF / Net incomex
0.682
0.651
0.610
0.617
0.654
0.614
0.686
0.655
0.702
0.790
1.144
0.686
0.655
58
18.66
ROIC%
23.71
23.13
22.33
20.91
18.67
18.05
16.38
17.70
17.86
17.50
15.66
17.70
18.36
6
18.08
Return on equity%
7.54
6.71
9.31
7.14
5.46
7.09
9.61
10.31
12.61
13.78
12.22
10.31
8.42
27
25.84
Return on assets%
18.82
18.95
19.27
22.11
20.49
19.54
17.28
20.05
17.50
15.00
20.40
17.50
19.11
17
101.88
EPS¥
56.51
57.24
52.86
57.93
56.24
60.24
66.83
74.02
69.85
63.35
104.24
2.41%
0.53%
—
19.88
EPS growth%
22.44
22.67
22.96
20.82
20.47
20.53
18.82
16.81
19.47
17.10
8.66
18.82
20.50
25
36.66
Bookvalue per sh¥
96.68
111.42
126.10
124.97
140.20
150.78
171.24
193.98
225.03
256.50
74.67
12.84%
11.88%
—
41.09
FCF per share¥
19.30
17.99
18.07
20.77
22.36
23.10
24.45
23.58
23.25
22.43
77.41
0.07%
1.74%
—
33.90
Dividend per sh¥
35.10
37.50
35.10
37.72
41.10
45.43
50.30
50.86
51.81
49.43
69.53
3.76%
4.69%
—
25.38
Div yield (avg)%
11.25
10.26
11.49
10.63
12.44
13.80
16.20
15.47
16.95
16.20
15.33
16.20
13.12
72
24.13
Payout ratio%
28.43
27.43
27.11
28.08
29.06
29.83
28.54
30.13
29.16
27.20
6.86
29.16
28.48
51
13.14
Shares (diluted)M
16.07
15.86
16.59
17.94
18.26
20.44
21.75
24.62
24.48
25.24
12.94
6.69%
4.84%
12
12.98
Buyback yield%
33.59
32.64
31.73
33.12
30.16
32.36
31.08
28.85
27.27
28.24
12.48
28.85
31.40
18
0.847
D/E ratiox
0.556
0.572
0.544
0.490
0.477
0.516
0.504
0.463
0.397
0.409
0.613
0.463
0.497
69
292.1
Enterprise value¥M
246.4
283.0
298.4
349.0
362.4
407.6
448.0
424.4
433.6
413.0
958.4
2.65%
5.17%
77
2.656
LT debt¥B
4.672
5.551
6.141
6.954
6.765
7.684
8.437
9.462
10.75
12.66
2.626
13.35%
12.03%
56
Revenue
¥2.287B
0.97%
1.00×
Cost of revenue
¥1.397B
0.94%
1.00×
Operating expenses
¥455.4M
0.97%
1.00×
Cash and investments
18.33%
Property and equipment
17.84%
Spread over hurdle
12.02%