0.998
Revenue¥B
0.596
0.622
0.662
0.693
0.737
0.798
0.844
0.914
0.964
1.047
1.060
7.25%
6.34%
91
7.08
Revenue growth%
19.57
22.36
20.19
18.24
20.00
19.17
20.91
22.64
23.66
23.70
28.97
22.64
20.55
6
4.31
Gross margin%
23.07
22.77
22.91
20.01
20.77
23.34
25.13
26.84
25.47
23.81
12.41
25.13
23.20
50
5.85
Operating margin%
22.26
23.78
22.83
24.85
21.85
19.93
21.01
19.63
16.75
17.08
19.27
19.63
21.43
87
11.33
Net margin%
25.39
27.37
29.17
31.85
30.08
30.72
32.89
30.92
33.54
35.35
14.44
32.89
30.82
62
21.87
P/E ratio (avg)x
18.00
19.53
21.11
21.26
25.04
24.98
23.85
28.05
27.82
31.07
34.47
27.82
24.42
38
31.06
EV/EBITx
18.12
17.28
17.93
15.75
15.62
13.83
14.49
14.30
13.55
14.38
35.52
14.30
15.06
22
28.28
FCF yield (avg)%
4.20
5.38
3.56
4.44
2.85
3.82
1.41
0.40
2.99
0.58
3.59
1.41
3.27
36
6.32
FCF margin%
16.26
17.44
15.18
17.64
20.29
18.36
18.82
19.48
16.53
14.29
28.69
18.36
17.54
25
1.344
FCF / Net incomex
1.355
1.492
1.537
1.698
1.874
2.134
2.039
1.991
2.295
2.603
1.720
2.134
1.932
60
22.37
ROIC%
14.11
14.77
17.00
18.63
18.68
20.40
21.76
23.23
25.88
25.11
18.34
23.23
19.54
27
14.06
Return on equity%
8.08
10.12
10.39
9.69
9.37
10.01
11.16
9.81
8.28
9.93
24.14
9.93
9.87
43
15.69
Return on assets%
3.74
2.55
1.91
4.71
6.77
9.11
6.92
5.42
7.42
4.81
4.73
6.92
5.11
33
0.55
EPS¥
0.72
0.71
0.80
0.77
0.75
0.69
0.69
0.75
0.78
0.88
0.59
3.08%
2.13%
—
24.54
EPS growth%
13.98
11.97
14.42
17.02
15.99
14.64
13.80
13.38
15.19
16.60
22.95
14.64
14.53
8
0.32
Bookvalue per sh¥
0.57
0.65
0.76
0.77
0.75
0.82
0.88
0.95
1.05
1.08
0.31
7.52%
6.34%
—
0.45
FCF per share¥
0.70
0.78
0.83
0.80
0.74
0.77
0.78
0.89
0.98
0.96
0.76
5.22%
3.58%
—
0.79
Dividend per sh¥
0.71
0.80
0.88
0.89
0.88
0.79
0.88
0.81
0.83
0.84
0.58
(1.04%)
1.84%
—
8.35
Div yield (avg)%
14.25
12.11
14.48
12.54
10.57
10.03
12.16
11.61
9.15
10.11
24.33
10.11
11.86
19
24.39
Payout ratio%
31.72
31.27
29.12
31.74
29.45
31.73
31.19
32.60
35.01
32.19
4.35
32.19
31.73
8
576.9
Shares (diluted)M
420.3
404.3
371.4
361.9
313.1
334.0
355.2
318.4
294.9
271.0
577.8
(2.85%)
(5.69%)
44
28.46
Buyback yield%
13.00
15.35
15.27
13.85
13.70
13.66
13.94
12.15
13.23
12.03
29.08
13.23
13.68
47
0.152
D/E ratiox
1.435
1.466
1.350
1.345
1.241
1.172
1.117
1.192
1.105
1.161
0.573
1.161
1.217
57
1,143
Enterprise value¥M
138.0
137.4
150.3
156.9
143.1
129.1
125.5
112.7
99.70
92.48
555.8
(8.36%)
(4.94%)
87
1.176
LT debt¥B
1.425
1.404
1.387
1.461
1.587
1.472
1.326
1.291
1.199
1.329
0.145
(3.48%)
(0.51%)
9
Revenue
¥1.047B
6.34%
1.00×
Cost of revenue
¥550.0M
6.30%
1.00×
Operating expenses
¥194.9M
5.75%
0.95×
Cash and investments
18.45%
Property and equipment
15.63%
Return on capital
132.78%
Spread over hurdle
124.64%