0.195
Revenue¥B
1.081
1.132
1.151
1.162
1.205
1.243
1.253
1.278
1.299
1.331
0.204
2.00%
2.35%
70
17.88
Revenue growth%
7.55
8.07
7.61
5.58
4.32
3.29
3.29
5.46
5.29
5.80
22.36
5.29
5.52
38
4.66
Gross margin%
6.96
9.84
9.83
10.29
9.85
10.48
8.48
9.36
9.19
7.14
27.57
9.19
9.60
51
3.82
Operating margin%
16.49
18.16
21.02
21.32
19.60
21.60
22.86
21.74
20.11
18.56
10.88
21.60
20.57
18
15.89
Net margin%
20.65
18.77
16.06
13.87
13.13
13.43
11.56
12.13
14.69
15.77
22.04
13.43
14.28
72
9.458
P/E ratio (avg)x
19.45
19.26
19.34
19.78
19.79
20.36
19.55
19.38
20.26
20.06
30.07
20.06
19.66
77
19.75
EV/EBITx
43.76
45.56
52.53
56.16
65.68
78.55
93.43
109.2
126.1
143.2
25.64
109.2
72.12
87
18.43
FCF yield (avg)%
6.34
9.20
7.19
8.83
6.70
4.17
2.46
0.40
0.40
1.61
3.13
1.61
5.25
94
10.11
FCF margin%
5.68
8.00
6.74
3.95
5.42
7.87
6.84
5.45
6.53
6.70
5.80
6.70
6.61
37
0.869
FCF / Net incomex
1.203
1.423
1.550
1.550
1.472
1.405
1.625
1.906
2.046
2.099
0.945
1.906
1.550
15
7.42
ROIC%
9.49
9.80
8.15
7.97
7.37
9.78
10.96
10.36
11.16
12.54
22.65
10.96
9.79
35
10.75
Return on equity%
30.38
31.18
30.73
28.21
25.63
28.47
28.72
28.90
27.05
25.76
10.78
28.47
28.60
12
20.00
Return on assets%
31.97
29.21
30.56
29.12
27.87
27.64
26.80
24.29
24.12
25.99
4.49
25.99
27.76
86
0.53
EPS¥
1.95
1.93
1.87
2.02
1.92
1.78
1.69
1.89
1.91
1.92
0.58
(0.03%)
(0.50%)
—
7.69
EPS growth%
5.66
3.13
4.13
6.57
8.55
7.94
7.21
7.84
10.01
10.25
12.02
7.94
7.53
73
1.41
Bookvalue per sh¥
2.60
2.64
2.79
2.84
2.78
2.84
3.06
3.30
3.51
3.51
1.89
4.75%
4.98%
—
1.82
FCF per share¥
2.31
2.38
2.77
2.93
3.37
3.32
3.76
4.07
4.70
4.74
1.31
7.05%
8.78%
—
1.84
Dividend per sh¥
1.12
1.23
1.28
1.28
1.44
1.51
1.60
1.55
1.78
2.03
1.91
7.21%
6.72%
—
7.73
Div yield (avg)%
11.22
9.02
10.66
13.59
13.39
13.94
12.62
14.24
16.56
13.88
24.79
13.94
13.49
60
14.74
Payout ratio%
23.73
24.74
24.68
24.06
23.80
22.97
20.41
22.08
25.06
22.60
10.58
22.60
23.76
89
650.9
Shares (diluted)M
547.5
574.2
630.5
619.6
643.0
591.1
576.6
578.7
576.4
542.1
638.4
(3.36%)
(0.74%)
46
18.92
Buyback yield%
37.28
35.83
36.47
34.46
34.97
34.74
37.18
39.66
37.12
36.72
24.44
37.12
36.60
60
1.299
D/E ratiox
1.437
1.539
1.692
1.761
1.989
1.937
2.058
2.034
1.956
1.927
1.485
1.956
1.932
10
253.0
Enterprise value¥M
435.9
388.3
390.5
355.0
388.8
411.8
399.2
433.8
442.4
462.7
141.4
3.54%
(0.03%)
5
0.751
LT debt¥B
1.161
1.200
1.183
1.290
1.356
1.351
1.413
1.630
1.685
1.672
0.561
4.28%
2.86%
82
Revenue
¥1.331B
2.35%
1.00×
Cost of revenue
¥830.8M
2.46%
1.01×
Operating expenses
¥261.5M
2.06%
0.97×
Cash and investments
19.42%
Property and equipment
15.98%
Spread over hurdle
24.14%