0.694
Revenue¥B
0.766
0.833
0.884
0.961
1.024
1.094
1.167
1.262
1.369
1.451
0.774
7.22%
7.46%
57
6.07
Revenue growth%
20.80
19.12
20.48
20.18
22.91
22.07
21.86
20.65
20.98
21.16
17.47
21.16
20.89
33
22.79
Gross margin%
13.66
16.04
15.86
15.94
17.95
20.08
17.13
19.62
20.51
18.30
27.04
19.62
17.54
78
22.44
Operating margin%
26.38
29.22
30.86
27.99
30.02
32.82
32.30
32.93
35.20
36.48
8.07
32.93
31.58
25
3.13
Net margin%
4.46
4.87
5.70
6.83
8.35
10.18
10.24
10.47
12.45
14.59
15.35
10.47
9.26
35
22.99
P/E ratio (avg)x
6.785
7.155
7.052
6.869
6.311
5.522
5.363
5.714
5.429
4.946
13.10
5.429
6.012
65
35.01
EV/EBITx
21.10
23.82
22.41
21.53
19.75
18.86
19.54
20.27
21.88
23.00
7.740
20.27
21.32
52
9.32
FCF yield (avg)%
24.80
24.32
24.55
23.23
23.55
22.70
24.85
22.76
25.56
22.61
15.88
22.76
23.93
17
22.85
FCF margin%
27.75
25.95
23.69
21.52
19.06
21.68
19.95
20.22
22.52
25.23
19.46
21.68
22.10
42
1.443
FCF / Net incomex
1.567
1.747
1.703
1.561
1.540
1.615
1.613
1.808
1.727
1.859
0.696
1.727
1.659
30
9.79
ROIC%
24.02
21.61
22.25
20.72
18.17
19.61
20.78
18.96
16.39
16.44
17.75
18.96
20.16
53
19.01
Return on equity%
17.25
17.78
15.98
17.02
14.73
12.08
13.53
11.17
10.40
8.65
18.38
11.17
14.13
12
23.89
Return on assets%
5.97
3.78
4.65
3.49
5.51
2.87
1.36
0.40
1.12
0.40
29.28
1.12
3.18
26
1.22
EPS¥
0.43
0.41
0.45
0.47
0.53
0.56
0.65
0.69
0.66
0.66
1.27
4.42%
5.38%
—
15.50
EPS growth%
17.70
17.20
16.12
16.54
18.47
17.02
16.05
17.31
20.01
21.83
2.56
17.31
17.26
56
0.55
Bookvalue per sh¥
0.78
0.71
0.74
0.79
0.76
0.78
0.70
0.72
0.75
0.68
1.15
(2.17%)
(0.53%)
—
1.30
FCF per share¥
1.84
1.82
1.95
2.26
2.55
2.93
3.09
3.10
3.16
3.13
0.79
4.23%
6.17%
—
1.32
Dividend per sh¥
0.70
0.64
0.70
0.71
0.78
0.83
0.80
0.85
0.94
0.84
0.30
1.57%
2.05%
—
8.82
Div yield (avg)%
25.75
23.97
24.93
27.75
30.50
31.51
34.00
34.33
31.80
32.22
28.81
32.22
31.00
45
21.23
Payout ratio%
1.91
3.75
5.11
5.51
8.01
6.04
8.18
10.22
9.00
7.27
9.76
8.18
6.65
11
554.7
Shares (diluted)M
468.9
523.4
507.3
520.9
527.9
521.9
497.3
459.4
493.8
506.1
567.2
(0.84%)
0.12%
6
14.01
Buyback yield%
6.11
6.19
8.34
8.30
8.01
5.76
5.57
8.09
8.76
10.31
26.28
8.09
8.05
92
0.503
D/E ratiox
1.725
2.033
2.254
2.654
2.595
3.036
3.403
3.542
3.688
3.813
1.229
3.542
2.845
41
0.470
Enterprise value¥B
1.962
1.991
2.006
2.140
2.090
1.903
1.998
1.832
2.046
2.032
0.105
(0.57%)
1.54%
44
0.124
LT debt¥B
1.227
1.291
1.327
1.315
1.328
1.231
1.115
1.188
1.148
1.098
1.401
(3.74%)
(1.16%)
78
Revenue
¥1.451B
7.46%
1.00×
Cost of revenue
¥999.6M
7.28%
0.98×
Operating expenses
¥171.4M
8.24%
1.08×
Property and equipment
15.77%
Cash and investments
15.13%
Spread over hurdle
39.25%