0.202
Revenue¥B
1.136
1.180
1.256
1.347
1.444
1.487
1.590
1.635
1.695
1.816
0.209
4.69%
5.38%
58
23.29
Revenue growth%
28.17
25.32
26.85
28.41
30.13
31.49
32.16
33.81
36.00
33.08
16.14
33.08
30.81
39
16.08
Gross margin%
6.51
5.87
5.64
6.15
5.60
2.86
1.47
4.16
5.96
4.97
27.96
4.16
5.62
21
25.56
Operating margin%
13.35
12.99
12.61
10.72
12.88
12.84
13.48
12.31
10.92
8.57
25.14
12.31
12.73
42
20.97
Net margin%
10.38
9.83
6.86
7.09
6.85
6.42
7.92
9.35
7.31
5.79
5.38
7.31
7.20
22
10.17
P/E ratio (avg)x
31.50
29.59
32.67
32.96
33.75
32.20
33.50
35.69
36.62
40.35
12.91
35.69
33.23
16
26.44
EV/EBITx
30.06
32.60
32.77
36.15
34.57
31.71
35.20
38.96
41.77
45.48
27.17
38.96
34.88
74
20.51
FCF yield (avg)%
17.76
16.06
13.10
12.88
13.96
15.78
14.20
15.25
14.87
14.25
16.09
14.87
14.56
16
24.02
FCF margin%
17.49
16.81
15.69
15.74
17.76
20.70
21.60
23.23
25.04
23.69
6.44
23.23
19.23
19
0.277
FCF / Net incomex
0.753
0.686
0.661
0.680
0.696
0.610
0.612
0.579
0.555
0.505
0.486
0.579
0.637
42
18.30
ROIC%
24.93
23.51
23.80
26.00
25.82
26.58
28.55
31.51
30.47
33.35
14.99
30.47
26.29
12
28.74
Return on equity%
10.06
7.92
9.19
7.80
7.70
6.39
6.74
4.38
5.02
2.06
8.61
5.02
7.22
35
29.33
Return on assets%
13.93
11.57
8.76
6.73
7.01
8.46
5.75
3.25
2.83
2.03
17.72
3.25
6.87
23
2.45
EPS¥
2.55
2.88
3.36
3.46
3.45
3.70
3.91
4.29
4.22
4.72
2.50
6.50%
6.39%
—
12.53
EPS growth%
24.69
23.15
23.49
26.00
23.10
23.81
26.05
26.90
28.38
28.52
8.08
26.90
25.35
29
1.81
Bookvalue per sh¥
1.29
1.15
1.05
0.97
0.91
0.83
0.77
0.86
0.79
0.82
2.50
(2.12%)
(4.07%)
—
2.16
FCF per share¥
1.64
1.46
1.57
1.40
1.36
1.36
1.33
1.18
1.01
1.05
1.75
(5.00%)
(3.46%)
—
1.44
Dividend per sh¥
2.31
2.70
2.67
2.91
2.94
3.19
3.17
3.64
3.66
3.61
1.13
4.24%
4.87%
—
22.39
Div yield (avg)%
24.33
21.50
19.32
18.20
19.08
20.35
20.78
23.02
22.38
23.03
24.62
22.38
21.14
68
26.32
Payout ratio%
24.72
21.92
21.46
20.56
21.08
19.10
18.45
20.56
19.44
17.60
12.84
19.10
20.56
63
349.4
Shares (diluted)M
468.7
416.2
463.3
413.0
400.8
412.1
414.5
380.0
349.5
379.5
361.8
(1.09%)
(1.02%)
30
23.76
Buyback yield%
13.90
11.70
11.70
11.88
14.80
12.53
13.86
14.60
12.74
14.91
18.20
13.86
13.30
72
1.572
D/E ratiox
1.055
1.074
1.001
1.065
0.974
0.928
1.026
0.955
1.027
1.118
1.464
1.026
1.027
22
1.846
Enterprise value¥B
1.018
1.029
1.071
1.211
1.144
1.141
1.174
1.179
1.295
1.475
1.485
5.21%
3.20%
10
1.856
LT debt¥B
1.988
2.057
2.247
2.302
2.620
2.989
3.539
3.415
3.655
3.537
1.067
6.18%
6.89%
36
Revenue
¥1.816B
5.38%
1.00×
Cost of revenue
¥1.044B
5.53%
1.01×
Operating expenses
¥442.4M
5.06%
0.97×
Cash and investments
18.99%
Property and equipment
15.20%
Spread over hurdle
(0.68%)