0.556
Revenue¥B
1.207
1.249
1.270
1.340
1.361
1.372
1.434
1.478
1.526
1.602
0.568
3.31%
3.14%
44
18.81
Revenue growth%
13.49
15.44
14.82
14.13
16.78
17.15
15.86
12.90
10.37
12.05
4.10
12.90
14.47
83
20.29
Gross margin%
24.31
26.37
24.29
23.72
25.10
27.27
27.41
25.02
24.54
22.77
10.92
25.02
24.78
14
6.43
Operating margin%
27.70
27.28
25.23
27.93
30.03
31.58
30.65
33.40
32.31
33.37
2.63
32.31
30.34
18
11.93
Net margin%
31.60
32.79
34.29
34.44
34.39
35.60
35.16
35.72
38.22
39.72
12.51
35.72
34.80
60
28.77
P/E ratio (avg)x
22.84
23.91
23.44
23.50
20.86
19.93
18.77
16.47
15.46
13.49
33.39
16.47
20.40
54
10.18
EV/EBITx
36.43
38.80
43.51
42.74
40.94
37.94
37.60
39.49
38.99
44.45
25.98
38.99
39.24
6
19.02
FCF yield (avg)%
26.03
23.72
25.71
26.64
29.19
31.55
33.59
30.77
29.53
27.00
28.30
30.77
28.10
50
21.34
FCF margin%
5.11
7.20
9.90
8.56
9.07
10.82
8.23
5.42
8.13
5.68
2.80
8.13
8.18
66
0.167
FCF / Net incomex
1.216
1.275
1.477
1.791
2.158
2.314
2.606
2.940
3.211
3.192
0.177
2.940
2.236
17
6.01
ROIC%
11.26
11.48
9.32
9.43
10.76
10.15
10.42
11.47
12.33
11.44
22.98
11.44
11.01
51
10.07
Return on equity%
32.02
33.76
34.49
36.27
38.17
37.70
39.35
36.51
36.55
37.51
20.46
37.51
36.53
66
24.06
Return on assets%
6.78
9.37
7.47
7.00
7.82
6.10
8.05
6.84
5.83
5.42
13.21
6.10
6.92
40
0.28
EPS¥
1.73
1.74
1.85
2.23
2.65
2.79
3.29
3.57
4.21
5.04
0.30
13.69%
12.56%
—
13.69
EPS growth%
21.89
20.11
19.58
18.55
19.80
18.08
19.88
22.53
25.49
22.90
8.06
22.53
19.99
47
0.75
Bookvalue per sh¥
1.02
0.95
0.93
0.97
1.00
1.09
1.13
1.09
1.21
1.12
0.55
2.14%
1.83%
—
1.14
FCF per share¥
1.37
1.37
1.62
1.67
1.95
2.32
2.43
2.69
2.85
3.32
0.39
11.17%
9.24%
—
0.50
Dividend per sh¥
0.78
0.83
0.94
1.02
1.08
1.20
1.25
1.40
1.41
1.56
0.43
7.67%
7.54%
—
5.54
Div yield (avg)%
18.89
17.27
19.28
21.57
24.21
23.93
21.41
19.81
16.84
19.28
17.66
19.81
19.54
29
9.71
Payout ratio%
3.35
5.44
3.35
4.34
3.81
4.85
5.73
4.10
1.24
0.40
3.12
4.10
3.96
90
284.1
Shares (diluted)M
234.5
237.3
247.7
255.1
276.8
261.7
278.1
258.8
258.8
232.3
296.1
(3.44%)
(0.29%)
61
23.87
Buyback yield%
9.82
10.76
7.93
10.22
7.80
6.89
4.13
1.62
0.40
2.16
4.61
2.16
7.34
76
1.690
D/E ratiox
1.154
1.253
1.475
1.640
1.675
1.938
2.068
2.370
2.471
2.676
1.266
2.370
1.806
15
1.055
Enterprise value¥B
1.550
1.335
1.279
1.227
1.134
1.168
1.155
1.006
0.900
0.849
1.490
(5.61%)
(5.58%)
36
0.093
LT debt¥B
1.667
1.830
1.851
2.076
2.132
2.166
2.597
2.853
3.120
3.602
0.372
11.06%
8.25%
14
Revenue
¥1.602B
3.14%
1.00×
Cost of revenue
¥976.2M
2.89%
0.98×
Operating expenses
¥266.3M
2.86%
0.97×
Cash and investments
17.79%
Property and equipment
16.86%
Spread over hurdle
92.19%