1.022
Revenue¥B
0.649
0.702
0.750
0.797
0.856
0.917
0.993
1.067
1.105
1.174
1.140
6.51%
6.48%
74
5.92
Revenue growth%
10.78
7.91
8.88
6.07
7.13
5.54
5.02
3.67
3.50
2.44
27.41
3.67
5.81
10
17.18
Gross margin%
6.07
4.53
7.04
6.06
5.62
7.62
9.78
12.01
13.66
15.24
21.05
12.01
7.33
83
13.57
Operating margin%
27.24
27.57
25.98
24.91
25.81
26.75
25.07
26.37
26.90
28.97
10.01
26.75
26.56
53
15.51
Net margin%
4.14
4.86
2.84
0.40
0.97
2.08
5.00
3.87
2.91
0.70
16.62
2.91
2.88
22
8.563
P/E ratio (avg)x
25.60
26.16
25.32
28.03
31.03
33.40
30.80
30.17
28.84
26.49
33.18
30.17
28.44
35
25.80
EV/EBITx
24.13
23.52
24.09
25.77
28.45
29.35
33.55
35.26
38.04
41.77
9.649
35.26
28.90
81
8.69
FCF yield (avg)%
0.63
0.40
1.39
2.65
4.09
6.84
9.61
11.95
9.43
11.15
14.01
9.61
5.47
13
8.78
FCF margin%
14.46
12.97
11.56
14.50
14.55
13.39
11.69
10.28
11.94
9.44
20.83
11.69
12.45
19
0.346
FCF / Net incomex
1.898
1.843
2.068
2.310
2.469
2.505
2.679
2.812
2.813
3.233
1.224
2.812
2.487
26
20.48
ROIC%
31.87
31.09
31.47
33.74
36.49
36.94
34.45
35.52
35.74
36.11
9.39
35.74
34.98
21
8.28
Return on equity%
12.19
12.76
12.19
9.56
9.78
9.65
7.53
6.98
8.73
6.90
25.15
7.53
9.61
22
3.70
Return on assets%
11.89
13.28
15.63
12.95
10.33
11.05
9.48
7.07
9.31
8.51
23.73
9.31
10.69
71
239.77
EPS¥
173.73
192.81
222.84
242.51
230.10
266.26
264.51
260.23
272.89
298.22
255.15
5.32%
5.02%
—
4.15
EPS growth%
14.55
12.80
11.00
13.22
10.78
9.31
12.01
12.17
14.91
13.74
26.73
12.17
12.49
54
260.43
Bookvalue per sh¥
74.31
78.06
79.38
89.39
91.73
84.95
80.98
87.36
86.73
78.54
168.68
(3.06%)
1.01%
—
281.46
FCF per share¥
225.00
195.16
171.59
186.41
173.58
158.31
157.53
152.75
130.25
134.65
154.85
(4.95%)
(5.65%)
—
97.12
Dividend per sh¥
181.29
169.24
158.36
146.29
132.05
134.98
134.69
122.24
127.09
116.92
156.44
(2.40%)
(3.36%)
—
3.71
Div yield (avg)%
15.01
14.68
13.49
15.38
12.52
10.80
11.53
12.55
14.26
11.54
12.10
11.54
13.02
13
17.68
Payout ratio%
30.08
29.87
32.54
33.61
30.88
29.84
28.43
29.37
26.90
27.15
23.78
28.43
29.86
57
2.685
Shares (diluted)M
2.074
2.034
1.816
1.661
1.699
1.470
1.414
1.346
1.324
1.218
2.684
(6.44%)
(5.35%)
84
22.12
Buyback yield%
20.11
17.62
17.16
18.72
20.51
18.97
20.57
20.69
18.63
15.96
13.84
18.97
18.84
62
0.738
D/E ratiox
1.075
1.046
0.946
0.968
0.833
0.755
0.820
0.803
0.830
0.742
1.020
0.803
0.831
94
1,035
Enterprise value¥M
191.8
207.1
212.6
220.5
244.1
249.7
237.1
244.6
240.0
237.9
380.0
(0.51%)
2.83%
47
781.1
LT debt¥M
421.1
375.7
363.3
379.4
364.2
374.1
381.0
358.7
382.7
368.2
277.6
0.22%
(1.03%)
43
Revenue
¥1.174B
6.48%
1.00×
Cost of revenue
¥756.1M
6.40%
0.99×
Operating expenses
¥140.7M
6.31%
0.98×
Cash and investments
19.89%
Property and equipment
18.75%
Spread over hurdle
25.55%