0.797
Revenue¥B
0.673
0.728
0.788
0.849
0.939
1.012
1.103
1.182
1.287
1.373
0.858
7.89%
8.10%
45
23.07
Revenue growth%
30.68
30.84
31.29
33.74
35.06
33.03
33.26
32.19
29.54
30.92
6.35
32.19
31.74
91
16.13
Gross margin%
0.40
0.40
0.40
2.85
1.67
0.92
2.70
3.57
1.62
4.23
27.87
2.70
1.64
56
12.97
Operating margin%
26.56
28.83
27.74
29.95
29.09
30.90
33.44
35.18
35.18
36.19
22.65
35.18
30.43
52
2.12
Net margin%
0.40
1.26
3.79
4.59
6.14
4.98
2.73
1.57
1.69
2.49
7.40
2.49
2.61
36
12.78
P/E ratio (avg)x
38.55
46.04
48.58
48.30
47.61
54.63
58.42
62.65
74.54
87.44
23.86
62.65
51.61
75
13.44
EV/EBITx
28.80
32.28
33.98
34.19
39.08
43.23
40.98
41.84
40.42
46.69
27.64
41.84
39.75
81
5.33
FCF yield (avg)%
9.45
7.82
5.11
4.98
5.77
6.98
8.09
10.52
13.22
10.33
3.48
10.33
7.96
68
22.60
FCF margin%
28.12
26.48
28.90
28.84
31.28
32.43
29.48
32.11
34.09
32.89
12.79
32.43
30.38
55
0.331
FCF / Net incomex
1.588
1.464
1.516
1.369
1.392
1.403
1.463
1.478
1.350
1.464
0.820
1.463
1.463
21
15.23
ROIC%
12.37
13.47
10.72
11.04
8.41
6.42
8.37
7.61
6.45
7.83
29.15
7.61
8.39
35
3.99
Return on equity%
21.73
19.52
17.87
19.16
20.84
18.81
20.61
21.27
23.13
23.68
13.31
21.27
20.72
31
19.90
Return on assets%
25.62
23.46
22.01
23.34
25.45
24.85
22.71
20.88
19.05
17.36
17.40
20.88
23.03
24
4.31
EPS¥
3.21
3.45
3.68
3.41
3.53
3.44
3.28
3.42
3.72
4.03
4.58
2.71%
2.06%
—
14.34
EPS growth%
6.40
8.02
6.11
3.17
0.66
0.40
0.40
0.88
0.40
0.61
4.18
0.40
0.77
31
3.87
Bookvalue per sh¥
3.01
3.45
3.78
3.65
3.74
4.22
4.19
4.73
5.48
5.92
3.45
9.60%
8.20%
—
1.54
FCF per share¥
4.87
4.46
4.96
4.81
4.74
5.22
5.85
5.42
5.18
5.17
1.37
1.75%
1.44%
—
2.51
Dividend per sh¥
2.46
2.26
2.16
2.30
2.21
2.07
2.30
2.11
2.21
1.98
4.51
(2.17%)
(2.81%)
—
6.36
Div yield (avg)%
11.68
14.07
13.49
13.44
16.04
18.63
15.70
17.84
20.10
22.56
15.61
18.63
15.87
15
15.87
Payout ratio%
26.00
25.96
26.71
23.80
21.99
22.20
21.42
20.54
20.95
20.09
3.95
20.95
22.09
14
255.6
Shares (diluted)M
337.8
380.3
404.3
380.4
373.3
395.4
450.4
417.0
422.7
488.0
262.8
5.51%
4.26%
18
21.84
Buyback yield%
9.59
9.66
12.28
11.96
11.13
9.87
8.37
8.24
5.78
7.71
27.35
8.24
9.62
18
0.202
D/E ratiox
0.796
0.735
0.698
0.731
0.681
0.588
0.592
0.574
0.555
0.490
1.201
0.574
0.636
26
0.510
Enterprise value¥B
1.507
1.625
1.509
1.717
1.989
2.177
2.022
2.065
2.144
2.211
0.368
2.14%
4.71%
55
0.996
LT debt¥B
1.174
1.383
1.559
1.811
2.067
2.252
2.453
2.817
3.287
3.574
1.041
11.57%
12.38%
39
Revenue
¥1.373B
8.10%
1.00×
Cost of revenue
¥752.6M
8.13%
1.00×
Operating expenses
¥142.7M
7.68%
0.96×
Property and equipment
18.56%
Cash and investments
14.65%
Spread over hurdle
70.03%