0.392
Revenue¥B
0.585
0.609
0.657
0.700
0.745
0.784
0.834
0.872
0.936
1.010
0.437
6.29%
6.05%
8
18.67
Revenue growth%
8.44
8.47
6.09
7.77
7.45
10.33
13.03
15.53
17.21
14.55
26.46
14.55
9.40
14
7.84
Gross margin%
17.27
15.56
17.04
18.12
20.10
22.23
19.66
19.17
17.83
19.67
7.15
19.66
18.64
67
13.38
Operating margin%
14.13
13.95
16.48
15.70
13.63
16.20
17.46
19.51
20.16
19.49
7.35
19.49
16.34
92
8.54
Net margin%
25.22
25.07
27.37
27.42
29.70
27.90
25.04
24.41
24.01
26.36
26.99
25.04
25.79
14
26.59
P/E ratio (avg)x
26.87
28.64
33.36
37.96
36.91
35.17
41.09
40.51
43.40
49.62
31.08
41.09
37.44
10
24.16
EV/EBITx
38.86
41.76
37.13
40.57
43.23
44.27
47.79
50.89
56.44
54.94
26.43
50.89
43.75
87
11.60
FCF yield (avg)%
10.17
7.53
8.15
9.24
7.07
8.49
7.30
5.10
7.59
9.43
25.06
7.59
7.87
94
23.92
FCF margin%
25.52
25.38
23.23
23.99
24.88
23.22
24.31
26.81
27.41
25.44
14.63
25.44
25.13
63
1.229
FCF / Net incomex
1.101
1.213
1.288
1.201
1.151
1.063
1.077
1.123
1.079
1.006
0.501
1.077
1.112
63
7.09
ROIC%
14.41
14.25
15.15
14.76
12.52
12.55
9.61
11.84
13.89
10.92
3.24
11.84
13.22
51
15.61
Return on equity%
6.11
3.75
1.14
2.66
4.44
6.86
7.21
4.76
6.42
8.22
12.07
6.86
5.43
69
5.32
Return on assets%
8.00
10.04
9.45
7.74
6.80
3.89
1.22
0.40
2.68
1.76
4.03
1.76
5.34
95
0.26
EPS¥
0.44
0.52
0.55
0.54
0.59
0.62
0.66
0.77
0.85
0.92
0.28
9.43%
7.48%
—
24.08
EPS growth%
19.07
16.15
18.26
16.96
18.34
16.17
15.07
16.63
15.11
15.16
5.93
15.16
16.40
11
0.35
Bookvalue per sh¥
1.09
1.00
0.91
0.95
0.85
0.74
0.79
0.72
0.76
0.69
0.99
(4.25%)
(4.07%)
—
0.20
FCF per share¥
0.44
0.48
0.44
0.48
0.51
0.46
0.49
0.50
0.48
0.52
0.98
0.48%
1.56%
—
0.76
Dividend per sh¥
1.00
0.96
0.93
1.06
1.17
1.26
1.23
1.39
1.41
1.51
1.01
5.27%
3.51%
—
14.05
Div yield (avg)%
29.31
30.13
30.21
32.61
31.26
31.17
33.89
35.97
34.59
34.75
25.74
34.59
31.94
48
17.44
Payout ratio%
5.62
2.80
1.08
0.40
3.17
1.66
2.41
5.33
5.77
3.98
10.50
3.98
2.98
94
413.2
Shares (diluted)M
373.9
402.1
441.2
407.5
389.4
417.3
433.4
404.5
449.7
440.5
411.3
2.49%
1.19%
18
16.06
Buyback yield%
9.22
8.17
5.72
6.64
7.68
7.06
9.80
12.32
12.76
15.72
16.93
12.32
8.70
66
1.260
D/E ratiox
1.514
1.319
1.264
1.104
1.136
1.074
0.983
0.966
0.866
0.876
0.719
0.966
1.089
94
0.516
Enterprise value¥B
0.862
0.937
1.054
1.045
1.082
1.079
1.151
1.259
1.238
1.384
0.549
5.05%
4.48%
40
408.3
LT debt¥M
583.3
653.8
604.9
596.6
568.9
636.6
672.0
744.7
666.3
607.2
416.9
1.31%
1.11%
93
Revenue
¥1.010B
6.05%
1.00×
Cost of revenue
¥706.9M
6.05%
1.00×
Operating expenses
¥147.7M
5.61%
0.96×
Property and equipment
17.95%
Cash and investments
16.74%
Spread over hurdle
45.66%