0.739
Revenue¥B
1.675
1.705
1.755
1.797
1.828
1.904
1.941
1.967
2.023
2.054
0.784
2.36%
2.59%
77
17.45
Revenue growth%
21.07
21.93
22.71
21.95
24.78
25.79
24.76
23.01
21.37
22.95
22.54
23.01
22.83
11
28.46
Gross margin%
24.19
21.59
21.15
22.41
23.50
22.46
24.30
25.12
24.29
23.57
29.19
24.29
23.53
6
24.64
Operating margin%
24.53
22.63
22.02
20.45
21.94
21.09
19.33
16.38
16.52
16.31
2.51
16.52
20.77
92
10.30
Net margin%
18.46
15.73
13.04
12.22
9.37
12.01
13.08
15.93
16.72
18.99
10.03
15.93
14.40
61
20.68
P/E ratio (avg)x
17.19
17.06
16.02
18.02
16.99
15.29
16.14
14.92
13.59
12.36
11.39
14.92
16.08
74
28.15
EV/EBITx
34.28
29.76
30.31
28.65
27.00
29.52
25.72
24.33
21.82
21.89
16.23
24.33
27.82
59
2.39
FCF yield (avg)%
10.07
8.52
11.51
11.34
11.88
11.86
12.63
10.50
11.10
12.14
14.41
11.86
11.42
57
12.05
FCF margin%
24.52
23.39
25.82
26.36
28.24
27.15
29.70
26.91
28.31
30.70
28.51
28.31
27.03
30
1.272
FCF / Net incomex
0.562
0.564
0.506
0.466
0.434
0.390
0.374
0.331
0.358
0.358
1.191
0.358
0.412
7
19.87
ROIC%
15.74
12.77
13.58
13.59
15.22
13.73
14.38
15.53
15.26
15.87
17.86
15.26
14.80
18
6.01
Return on equity%
21.45
24.40
26.54
25.91
23.45
24.15
24.46
23.95
23.39
24.57
23.28
24.15
24.27
43
28.85
Return on assets%
13.16
13.90
13.99
11.95
13.01
12.31
10.24
7.88
7.87
8.38
12.13
8.38
12.13
17
164.06
EPS¥
129.59
144.54
149.86
134.61
126.28
130.78
144.16
130.20
130.18
118.52
181.92
(1.26%)
(0.87%)
—
26.98
EPS growth%
20.56
22.18
19.62
21.61
21.91
22.06
22.58
23.71
22.60
20.98
27.72
22.58
21.98
41
141.85
Bookvalue per sh¥
314.59
324.17
321.81
347.46
361.86
435.55
486.25
567.79
652.20
746.32
49.16
15.58%
10.20%
—
192.91
FCF per share¥
353.16
392.82
462.58
525.68
575.52
603.42
614.37
726.13
789.99
901.12
193.50
9.38%
11.04%
—
74.23
Dividend per sh¥
149.71
154.70
150.60
139.75
140.21
155.76
149.13
148.95
152.06
139.92
61.10
(0.04%)
(1.17%)
—
7.50
Div yield (avg)%
6.49
6.13
5.74
4.42
6.39
7.31
9.60
8.67
7.96
5.24
26.52
7.96
6.44
78
14.67
Payout ratio%
8.61
6.76
8.54
6.86
6.45
7.24
6.57
8.10
8.78
10.11
14.78
8.10
7.67
34
3.723
Shares (diluted)M
4.113
4.639
4.460
4.348
4.504
4.424
4.503
4.859
5.333
5.527
3.634
4.18%
3.33%
34
22.92
Buyback yield%
9.82
8.90
10.82
8.33
7.31
4.90
7.37
9.36
7.77
10.65
25.61
7.77
8.61
71
0.525
D/E ratiox
0.896
0.871
0.775
0.806
0.890
0.910
0.832
0.843
0.930
1.022
0.739
0.910
0.880
92
1,600
Enterprise value¥M
411.9
418.9
477.0
530.1
553.1
614.4
703.9
753.5
801.4
815.8
526.5
8.08%
7.98%
53
0.956
LT debt¥B
1.774
1.854
1.982
2.077
2.281
2.456
2.777
2.644
2.885
3.368
0.543
8.10%
6.76%
78
Revenue
¥2.054B
2.59%
1.00×
Cost of revenue
¥1.252B
2.56%
1.00×
Operating expenses
¥251.5M
3.23%
1.06×
Property and equipment
16.14%
Cash and investments
15.21%
Spread over hurdle
18.23%