0.961
Revenue¥B
1.810
1.867
1.900
1.979
2.030
2.111
2.194
2.280
2.380
2.484
1.046
4.12%
3.49%
56
29.30
Revenue growth%
8.54
9.85
12.43
11.90
12.39
12.98
11.13
13.15
13.07
10.84
25.20
12.98
12.15
17
29.91
Gross margin%
13.43
12.35
12.08
14.66
13.41
14.54
16.18
17.46
15.31
14.02
17.06
15.31
14.28
38
10.02
Operating margin%
21.75
19.76
16.79
15.88
16.01
15.40
15.59
18.40
19.31
20.98
21.56
18.40
17.60
21
16.61
Net margin%
18.78
18.86
17.61
15.93
14.13
12.70
10.41
7.81
6.39
4.19
26.69
7.81
13.42
9
20.19
P/E ratio (avg)x
21.30
22.20
22.98
26.70
29.61
31.58
31.44
35.35
37.02
41.54
10.15
35.35
30.52
30
36.16
EV/EBITx
23.68
22.28
22.39
22.97
24.51
21.40
22.59
24.83
25.43
27.61
24.31
24.83
23.32
35
7.53
FCF yield (avg)%
18.53
17.23
14.57
17.36
17.98
16.60
18.68
20.05
18.87
19.79
6.55
18.87
18.25
61
18.78
FCF margin%
7.26
5.93
7.89
9.13
6.23
7.15
5.90
5.49
3.17
1.01
16.13
5.49
6.08
15
0.118
FCF / Net incomex
0.368
0.367
0.393
0.347
0.336
0.316
0.278
0.288
0.319
0.351
0.462
0.316
0.342
93
13.97
ROIC%
15.57
18.56
20.04
21.15
23.08
25.15
22.65
24.54
27.02
29.64
17.21
25.15
22.86
37
23.45
Return on equity%
5.85
4.69
3.73
6.06
7.28
4.68
1.77
3.57
2.26
4.56
29.38
3.57
4.62
83
19.78
Return on assets%
32.69
33.83
34.33
32.38
31.04
29.96
32.62
34.21
31.37
33.87
10.04
32.62
32.65
43
1.29
EPS¥
0.54
0.53
0.53
0.50
0.53
0.53
0.48
0.52
0.48
0.44
1.41
(3.72%)
(3.08%)
—
6.30
EPS growth%
19.00
19.34
17.18
17.71
16.20
16.43
16.09
18.99
18.23
19.25
13.36
18.23
17.97
46
0.37
Bookvalue per sh¥
1.22
1.29
1.47
1.36
1.48
1.68
1.90
1.84
2.07
2.21
1.10
8.36%
7.40%
—
1.55
FCF per share¥
1.86
1.94
2.06
2.05
2.06
2.12
2.38
2.17
2.04
2.03
1.13
(0.36%)
1.10%
—
0.61
Dividend per sh¥
0.46
0.53
0.51
0.52
0.60
0.69
0.79
0.85
0.86
0.80
0.89
6.07%
7.28%
—
23.93
Div yield (avg)%
28.49
29.20
29.04
30.24
27.78
26.95
29.81
30.28
27.59
30.36
27.38
29.81
29.12
37
29.53
Payout ratio%
11.57
9.66
7.26
9.55
10.51
9.38
8.63
9.67
9.44
7.57
27.72
9.38
9.50
27
413.5
Shares (diluted)M
301.3
317.6
329.2
326.1
348.1
345.2
316.2
349.5
348.0
312.8
415.8
(2.12%)
(0.16%)
46
7.74
Buyback yield%
15.87
14.38
11.48
12.41
12.72
14.74
13.72
14.74
12.11
11.36
23.46
13.72
13.22
43
0.557
D/E ratiox
1.319
1.208
1.090
0.989
1.059
1.119
1.158
1.112
1.097
0.947
1.223
1.112
1.105
9
0.243
Enterprise value¥B
0.735
0.728
0.726
0.670
0.617
0.584
0.541
0.554
0.581
0.554
2.012
(2.14%)
(2.51%)
25
0.680
LT debt¥B
1.683
1.594
1.820
1.912
1.884
2.076
2.366
2.413
2.706
3.104
0.559
10.50%
7.63%
59
Revenue
¥2.484B
3.49%
1.00×
Cost of revenue
¥1.739B
3.49%
1.00×
Operating expenses
¥343.3M
3.35%
0.99×
Cash and investments
16.28%
Property and equipment
14.86%
Spread over hurdle
(1.11%)