0.312
Revenue¥B
1.334
1.336
1.359
1.351
1.325
1.324
1.346
1.337
1.339
1.322
0.330
(0.05%)
(0.17%)
82
10.77
Revenue growth%
15.27
14.20
13.96
15.59
17.61
17.68
17.57
15.34
13.95
11.84
17.34
15.34
15.30
76
21.28
Gross margin%
24.92
24.12
25.65
25.18
24.14
23.38
23.22
22.24
20.79
18.25
7.03
22.24
23.75
76
10.18
Operating margin%
8.90
10.70
11.04
12.92
15.28
15.23
16.93
14.30
12.94
15.11
7.63
15.11
13.62
33
8.66
Net margin%
26.73
25.10
24.90
24.07
22.11
22.05
20.45
20.40
20.86
21.01
22.54
20.86
22.08
34
34.61
P/E ratio (avg)x
40.99
47.90
54.22
62.24
60.12
58.47
65.26
62.14
64.07
72.17
25.63
64.07
61.13
74
27.74
EV/EBITx
15.88
15.43
14.52
16.88
16.15
18.16
19.14
21.40
25.03
25.13
21.46
21.40
17.52
31
17.62
FCF yield (avg)%
15.17
14.75
15.66
16.21
14.03
16.44
13.75
11.57
10.55
11.77
6.61
11.77
14.39
70
6.78
FCF margin%
27.77
26.16
26.04
24.50
27.16
25.47
26.23
25.22
23.81
21.73
7.78
25.22
25.76
76
1.639
FCF / Net incomex
1.123
1.232
1.328
1.462
1.668
1.666
1.851
1.920
2.004
2.327
1.430
1.920
1.667
35
20.35
ROIC%
4.38
7.06
5.13
4.42
6.62
7.54
7.10
5.20
5.87
7.62
10.62
7.10
6.24
74
19.07
Return on equity%
22.52
23.16
21.15
22.86
23.15
25.23
22.55
22.57
25.22
23.15
8.16
23.15
23.00
13
15.43
Return on assets%
19.52
21.27
18.78
19.03
17.86
16.88
15.86
16.96
16.57
15.78
11.16
16.57
17.41
67
0.31
EPS¥
0.60
0.64
0.66
0.65
0.63
0.74
0.75
0.87
1.01
1.07
0.32
11.20%
7.64%
—
4.64
EPS growth%
7.81
10.46
10.27
12.90
14.49
14.88
15.52
17.39
17.30
19.80
12.23
17.30
14.69
91
0.44
Bookvalue per sh¥
0.81
0.78
0.89
0.84
0.92
1.05
1.21
1.41
1.40
1.35
0.64
7.91%
6.25%
—
0.93
FCF per share¥
2.67
2.81
3.09
3.48
4.07
3.95
4.76
5.56
6.26
6.80
1.70
10.83%
11.13%
—
1.12
Dividend per sh¥
1.89
1.95
1.71
1.72
1.86
1.73
1.49
1.55
1.62
1.40
1.56
(5.47%)
(2.11%)
—
11.35
Div yield (avg)%
14.19
13.71
15.62
17.82
17.78
18.16
17.09
17.18
15.24
17.13
3.34
17.13
17.11
73
9.56
Payout ratio%
22.95
23.01
24.23
26.52
28.87
27.16
25.42
22.80
22.03
24.79
11.20
24.79
24.51
87
229.2
Shares (diluted)M
252.3
232.4
217.3
226.3
209.5
196.6
194.8
192.9
185.7
159.3
228.9
(5.33%)
(4.26%)
49
27.34
Buyback yield%
11.89
10.17
12.70
13.19
10.75
8.17
8.27
10.65
10.14
12.71
2.62
10.14
10.70
35
0.841
D/E ratiox
1.866
2.198
2.159
2.294
2.548
2.653
2.590
3.101
3.326
3.624
0.343
3.101
2.569
86
0.476
Enterprise value¥B
0.747
0.747
0.731
0.725
0.770
0.749
0.743
0.820
0.868
0.822
1.047
1.33%
0.80%
85
0.807
LT debt¥B
1.009
1.080
1.135
1.154
1.210
1.258
1.363
1.280
1.348
1.405
0.905
3.03%
2.60%
54
Revenue
¥1.322B
(0.17%)
1.00×
Cost of revenue
¥787.1M
(0.05%)
1.01×
Operating expenses
¥216.9M
(0.36%)
0.98×
Cash and investments
19.04%
Property and equipment
18.65%
Spread over hurdle
11.95%