0.461
Revenue¥B
1.125
1.159
1.226
1.272
1.312
1.392
1.488
1.533
1.620
1.687
0.483
5.17%
4.48%
21
27.61
Revenue growth%
4.64
3.66
5.08
2.14
1.81
3.35
3.61
6.45
6.64
5.19
26.23
5.19
4.15
92
4.52
Gross margin%
5.56
8.25
8.50
10.41
11.45
12.70
12.26
11.72
8.76
6.91
11.75
11.72
9.58
87
11.50
Operating margin%
26.62
28.27
30.12
28.11
29.44
28.57
31.56
33.86
36.83
37.61
13.29
33.86
29.78
11
6.17
Net margin%
1.11
2.16
4.34
7.20
8.72
10.81
12.22
13.08
15.05
17.00
28.59
13.08
9.76
60
14.10
P/E ratio (avg)x
11.21
11.54
12.48
13.35
12.73
13.84
12.19
11.06
9.847
8.690
24.14
11.06
11.86
89
37.65
EV/EBITx
25.67
23.53
26.30
26.31
26.43
25.12
22.89
24.05
26.98
26.98
24.89
25.12
25.99
27
26.19
FCF yield (avg)%
29.34
26.45
24.88
22.62
22.00
22.30
23.25
25.25
26.93
24.94
14.41
24.94
24.91
86
14.47
FCF margin%
32.71
35.69
36.09
37.72
39.42
39.31
42.28
40.68
38.47
36.16
17.31
39.31
38.09
78
1.695
FCF / Net incomex
1.226
1.336
1.565
1.762
1.734
1.779
1.745
1.666
1.668
1.626
1.792
1.668
1.667
55
20.66
ROIC%
12.96
15.80
15.05
15.18
15.50
17.66
20.49
19.74
19.84
21.71
27.78
19.84
16.73
19
15.51
Return on equity%
9.51
11.70
14.46
16.27
14.51
14.66
15.18
13.44
10.71
11.07
13.29
13.44
13.95
25
18.51
Return on assets%
14.63
15.46
18.35
19.96
19.59
19.91
21.00
20.90
21.65
20.63
18.08
20.90
19.94
25
0.50
EPS¥
2.36
2.26
2.40
2.32
2.36
2.66
2.40
2.63
2.54
2.43
0.51
0.62%
0.72%
—
3.43
EPS growth%
19.46
18.57
19.17
18.45
16.66
17.57
17.24
19.39
19.42
20.24
22.99
19.39
18.87
19
0.88
Bookvalue per sh¥
1.98
2.12
2.12
2.24
2.43
2.33
2.24
2.18
2.17
2.13
0.36
(2.63%)
1.19%
—
0.78
FCF per share¥
3.08
3.18
3.82
4.14
4.80
5.43
6.34
6.19
6.09
6.83
1.57
7.28%
9.62%
—
1.87
Dividend per sh¥
2.66
3.07
3.63
3.87
4.50
5.35
5.82
6.36
7.72
9.09
0.33
15.10%
13.39%
—
20.77
Div yield (avg)%
16.17
13.41
14.23
12.78
12.28
13.60
14.72
13.65
14.34
13.30
15.48
13.65
13.63
83
20.00
Payout ratio%
17.54
17.85
20.58
23.38
22.88
21.65
24.09
21.38
23.44
24.58
4.77
23.44
22.26
43
275.9
Shares (diluted)M
211.3
216.7
209.3
189.3
182.5
170.3
161.9
175.2
171.0
171.6
279.4
(1.22%)
(2.54%)
44
20.27
Buyback yield%
11.76
13.98
11.92
10.51
10.48
8.14
11.04
8.16
5.89
2.98
13.83
8.14
10.50
87
0.691
D/E ratiox
0.619
0.634
0.638
0.633
0.666
0.647
0.723
0.764
0.778
0.804
0.374
0.764
0.657
74
0.896
Enterprise value¥B
0.830
0.865
1.007
1.163
1.192
1.385
1.440
1.419
1.474
1.544
0.097
5.32%
7.45%
92
0.611
LT debt¥B
1.210
1.094
0.987
0.994
1.027
0.955
0.866
0.936
0.970
1.004
0.264
(0.44%)
(1.89%)
92
Revenue
¥1.687B
4.48%
1.00×
Cost of revenue
¥771.4M
4.39%
0.99×
Operating expenses
¥401.5M
4.42%
0.99×
Cash and investments
15.99%
Property and equipment
14.91%
Spread over hurdle
11.86%