0.376
Revenue¥B
1.288
1.286
1.286
1.285
1.284
1.302
1.279
1.301
1.306
1.319
0.403
0.54%
0.25%
87
25.82
Revenue growth%
7.44
4.49
4.75
4.59
3.34
3.14
2.57
0.40
2.60
2.54
4.11
2.57
3.24
41
26.59
Gross margin%
8.41
10.22
12.79
12.56
10.01
7.33
10.11
11.93
9.46
9.71
22.38
9.71
10.06
14
21.25
Operating margin%
26.64
29.38
29.59
30.67
28.04
29.47
26.50
24.17
24.91
24.69
9.73
24.91
27.34
18
14.43
Net margin%
14.73
14.11
16.85
16.93
14.26
15.27
12.33
10.46
9.65
8.02
8.00
10.46
14.19
15
27.16
P/E ratio (avg)x
27.57
28.70
31.65
30.38
36.27
34.73
33.98
34.20
33.16
38.76
35.58
34.20
33.57
79
35.09
EV/EBITx
14.91
16.26
15.86
13.71
12.27
11.57
10.60
11.60
11.61
11.78
37.19
11.60
12.02
41
11.27
FCF yield (avg)%
21.57
22.52
22.96
23.91
24.20
22.27
22.55
23.20
20.22
20.96
27.36
22.27
22.53
60
24.08
FCF margin%
13.96
13.76
13.48
12.35
10.64
10.97
13.34
13.74
15.87
17.76
8.02
13.74
13.61
51
0.366
FCF / Net incomex
2.260
2.480
2.833
2.948
3.426
3.624
3.668
4.087
4.378
4.825
0.709
4.087
3.525
90
20.23
ROIC%
22.44
24.62
22.08
20.53
18.22
16.10
16.98
18.88
21.31
23.16
13.43
18.88
20.92
22
7.87
Return on equity%
28.32
25.69
24.12
26.12
24.45
23.60
26.16
28.74
27.93
30.22
28.39
27.93
26.14
48
3.16
Return on assets%
28.20
30.89
29.50
31.99
29.37
30.69
30.97
28.75
28.71
27.10
10.38
28.75
29.44
53
0.18
EPS¥
0.48
0.49
0.52
0.59
0.68
0.75
0.72
0.70
0.70
0.73
0.19
1.30%
3.85%
—
21.58
EPS growth%
9.61
12.04
12.08
14.26
13.87
16.76
18.44
17.03
19.14
19.28
13.52
18.44
15.51
86
0.60
Bookvalue per sh¥
0.39
0.36
0.39
0.36
0.37
0.38
0.41
0.45
0.43
0.41
0.56
2.17%
1.19%
—
0.57
FCF per share¥
0.50
0.53
0.55
0.57
0.57
0.63
0.60
0.58
0.61
0.68
0.37
3.46%
3.55%
—
0.58
Dividend per sh¥
0.23
0.22
0.21
0.24
0.27
0.27
0.25
0.25
0.27
0.32
0.44
3.10%
4.37%
—
3.26
Div yield (avg)%
16.71
15.27
12.41
12.58
15.32
14.44
16.74
19.55
18.60
18.32
12.50
18.32
16.02
42
15.17
Payout ratio%
25.86
23.48
22.35
20.75
23.71
26.38
25.12
25.78
25.46
24.94
29.94
25.46
25.03
85
0.914
Shares (diluted)B
1.166
1.190
1.242
1.311
1.373
1.413
1.383
1.292
1.338
1.263
0.937
(1.66%)
0.69%
34
10.84
Buyback yield%
23.84
26.16
23.59
25.39
24.78
25.25
22.31
20.60
19.94
21.02
21.88
21.02
23.71
67
0.414
D/E ratiox
0.858
0.835
0.894
0.976
1.038
1.175
1.167
1.340
1.450
1.592
0.965
1.340
1.102
20
0.209
Enterprise value¥B
0.790
0.772
0.661
0.686
0.718
0.723
0.660
0.610
0.542
0.489
1.003
(7.38%)
(4.65%)
52
978.8
LT debt¥M
659.6
730.6
669.7
674.2
661.1
641.9
602.5
647.1
718.5
685.0
600.3
0.71%
1.26%
14
Revenue
¥1.319B
0.25%
1.00×
Cost of revenue
¥812.2M
0.11%
0.99×
Operating expenses
¥175.9M
0.58%
1.03×
Cash and investments
20.10%
Property and equipment
17.92%
Spread over hurdle
11.88%