0.434
Revenue¥B
1.447
1.483
1.538
1.592
1.666
1.744
1.813
1.863
1.967
2.041
0.468
4.14%
3.92%
32
14.31
Revenue growth%
19.45
18.01
16.00
14.25
12.01
14.13
15.82
16.31
14.64
17.05
17.98
15.82
15.91
40
13.14
Gross margin%
33.02
33.61
35.30
32.67
35.17
34.32
32.02
29.18
27.68
26.89
28.44
29.18
32.84
92
2.05
Operating margin%
6.09
7.98
9.10
7.30
5.32
6.08
8.81
8.29
6.52
6.08
22.78
6.52
6.91
5
2.66
Net margin%
29.49
31.29
28.47
28.51
27.48
28.72
27.53
28.76
31.72
29.69
12.65
28.76
28.74
87
10.84
P/E ratio (avg)x
35.40
40.10
43.86
43.92
52.69
62.32
63.40
76.49
90.36
88.84
36.24
76.49
57.50
33
22.39
EV/EBITx
32.44
33.30
29.22
26.36
24.41
24.88
25.98
23.62
25.86
25.57
19.69
25.57
25.92
79
6.82
FCF yield (avg)%
26.16
25.92
27.42
27.62
27.80
29.47
27.16
24.69
26.02
27.05
4.31
27.05
27.11
15
11.17
FCF margin%
15.97
14.21
15.45
14.10
15.47
13.88
10.97
12.93
14.98
13.18
16.58
13.18
14.15
32
0.907
FCF / Net incomex
0.384
0.390
0.406
0.383
0.420
0.490
0.538
0.506
0.526
0.516
1.637
0.516
0.455
55
26.40
ROIC%
8.27
5.29
7.68
10.26
9.44
10.85
12.59
13.39
13.69
14.38
25.50
13.39
10.56
49
13.95
Return on equity%
20.81
21.59
24.36
25.34
27.67
29.92
30.91
29.66
29.88
27.53
13.73
29.88
27.60
37
29.48
Return on assets%
5.72
7.44
6.12
6.31
8.36
6.90
5.07
5.99
8.08
6.33
22.13
6.33
6.32
39
1.19
EPS¥
2.30
2.37
2.51
2.82
3.03
2.92
3.05
3.04
3.34
3.53
1.31
3.10%
6.04%
—
9.18
EPS growth%
7.72
5.36
4.23
1.62
1.74
4.58
4.33
1.81
2.48
1.05
26.96
2.48
3.35
48
1.32
Bookvalue per sh¥
1.27
1.26
1.41
1.36
1.23
1.13
1.16
1.13
1.08
1.06
2.15
(2.86%)
(2.45%)
—
1.85
FCF per share¥
2.25
2.46
2.46
2.19
2.00
2.17
2.05
2.10
2.25
2.20
0.50
1.86%
(1.10%)
—
2.41
Dividend per sh¥
2.12
2.25
2.21
2.65
2.63
2.93
3.45
3.44
3.70
3.86
0.68
7.98%
5.82%
—
28.63
Div yield (avg)%
2.49
4.48
6.86
8.99
6.92
4.69
7.39
5.13
4.45
5.12
20.87
5.12
5.13
18
18.40
Payout ratio%
10.90
8.58
10.99
13.66
15.49
15.98
15.46
14.85
16.58
19.33
8.47
15.98
15.15
15
264.7
Shares (diluted)M
196.7
171.2
184.1
184.8
157.2
138.0
139.8
127.6
112.1
109.7
255.4
(6.94%)
(6.08%)
22
17.70
Buyback yield%
16.99
16.36
19.32
16.35
16.11
17.76
19.66
20.69
23.58
23.27
20.57
20.69
18.54
50
1.070
D/E ratiox
1.319
1.372
1.392
1.336
1.195
1.217
1.104
1.049
1.069
1.169
0.546
1.104
1.206
50
1.029
Enterprise value¥B
1.164
1.284
1.526
1.754
1.757
1.858
2.097
2.229
2.450
2.648
1.876
8.54%
9.69%
46
0.856
LT debt¥B
1.934
2.174
2.275
2.336
2.194
2.281
2.434
2.606
2.400
2.260
0.084
0.60%
2.02%
25
Revenue
¥2.041B
3.92%
1.00×
Cost of revenue
¥1.001B
3.97%
1.00×
Operating expenses
¥433.2M
4.23%
1.03×
Property and equipment
17.97%
Cash and investments
16.30%
Spread over hurdle
28.11%