1.406
Revenue¥M
9.725
10.01
10.02
10.08
10.12
10.38
10.49
10.70
10.63
10.58
1.454
0.89%
1.12%
36
4.04
Revenue growth%
28.68
28.04
28.83
28.54
26.08
28.06
30.35
30.94
32.84
31.04
17.46
30.94
28.75
51
5.41
Gross margin%
8.52
7.46
7.20
8.42
9.70
9.91
11.53
9.50
11.50
9.90
18.71
9.91
9.60
40
27.01
Operating margin%
26.71
24.19
27.03
27.79
30.67
31.05
33.05
34.33
33.48
33.81
10.19
33.48
30.86
29
8.62
Net margin%
21.72
19.45
17.23
15.22
13.47
14.59
13.00
11.40
12.70
10.67
3.80
12.70
14.03
69
9.639
P/E ratio (avg)x
10.03
9.708
8.572
7.276
6.291
6.714
7.262
6.638
5.736
5.238
17.09
6.638
6.988
48
12.11
EV/EBITx
43.90
47.24
46.57
49.86
51.53
60.73
67.97
77.57
75.28
80.27
26.81
75.28
56.13
14
28.50
FCF yield (avg)%
12.02
12.79
10.47
11.62
11.11
10.55
13.47
12.98
11.53
10.96
19.03
11.53
11.57
15
16.95
FCF margin%
27.37
28.47
30.44
31.34
32.94
32.89
34.54
33.67
33.56
34.04
6.06
33.67
32.91
66
1.019
FCF / Net incomex
1.022
1.029
0.898
0.877
0.913
0.865
0.840
0.773
0.728
0.743
0.158
0.773
0.871
91
19.87
ROIC%
10.06
11.47
11.46
8.49
8.47
10.98
8.03
7.74
7.85
8.51
6.73
8.03
8.50
77
6.05
Return on equity%
13.39
13.96
13.18
11.39
9.40
8.47
7.33
7.56
4.80
4.50
5.49
7.33
8.94
79
24.72
Return on assets%
21.19
20.79
21.81
19.03
21.13
18.73
17.21
18.51
20.73
21.10
20.89
18.73
20.76
34
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.67%
4.47%
—
5.00
EPS growth%
26.74
29.25
29.80
30.30
28.82
31.30
30.70
27.86
27.20
27.96
5.17
27.96
29.03
19
0.03
Bookvalue per sh¥
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.01
7.79%
8.88%
—
0.02
FCF per share¥
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
4.46%
6.03%
—
0.01
Dividend per sh¥
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.02
5.94%
7.16%
—
20.21
Div yield (avg)%
13.72
11.10
12.68
11.88
14.74
16.19
15.66
15.82
18.27
19.81
12.91
16.19
15.20
61
6.10
Payout ratio%
19.03
17.08
17.13
17.32
19.75
17.19
15.34
17.49
20.47
18.05
23.64
17.49
17.40
76
209.8
Shares (diluted)M
320.0
308.1
278.0
288.5
310.1
345.8
380.3
428.4
458.4
493.4
208.1
9.73%
5.07%
7
10.36
Buyback yield%
26.41
27.79
25.40
26.54
26.43
27.84
24.93
27.91
29.60
30.39
14.13
27.91
27.16
86
1.720
D/E ratiox
1.517
1.553
1.615
1.566
1.718
1.615
1.613
1.495
1.631
1.514
0.105
1.613
1.590
35
3.034
Enterprise value¥M
1.867
1.767
1.703
1.692
1.971
2.252
2.658
2.708
2.893
3.076
7.256
9.32%
6.49%
95
0.872
LT debt¥M
11.06
12.17
11.29
10.99
12.32
12.51
12.27
13.70
14.69
13.79
5.989
2.28%
3.19%
75
Revenue
¥10.58M
1.12%
1.00×
Cost of revenue
¥4.595M
0.87%
0.98×
Operating expenses
¥2.462M
1.85%
1.07×
Cash and investments
16.88%
Property and equipment
15.99%
Spread over hurdle
13.82%