0.847
Revenue¥B
0.487
0.543
0.586
0.640
0.700
0.747
0.804
0.895
0.963
1.046
0.905
8.38%
8.65%
42
2.93
Revenue growth%
17.63
17.37
14.90
13.62
13.90
12.31
10.92
9.55
11.27
11.53
6.46
11.27
12.96
12
23.06
Gross margin%
7.49
6.74
8.72
8.36
8.76
7.27
5.65
4.94
4.85
5.85
25.77
5.65
7.01
93
6.11
Operating margin%
19.33
19.19
16.40
17.47
17.83
17.92
19.68
19.05
17.65
18.15
6.21
18.15
18.04
68
10.92
Net margin%
17.92
17.87
16.72
15.09
17.84
20.79
21.32
21.92
22.81
22.88
9.02
21.92
19.35
17
7.926
P/E ratio (avg)x
31.91
36.42
41.08
47.32
52.29
57.04
68.04
76.34
85.84
87.28
25.35
76.34
54.66
46
27.57
EV/EBITx
17.19
16.85
17.71
17.01
17.89
18.06
16.27
16.68
16.30
18.24
32.03
16.68
17.10
79
20.74
FCF yield (avg)%
17.47
17.91
14.92
13.92
11.27
12.75
13.27
10.57
12.89
11.13
23.53
12.75
13.08
64
12.22
FCF margin%
11.56
11.22
11.77
9.02
10.67
11.09
11.39
10.03
10.13
9.41
8.00
10.13
10.88
17
1.419
FCF / Net incomex
1.267
1.224
1.377
1.521
1.637
1.611
1.648
1.901
2.168
2.494
1.704
1.901
1.624
92
29.21
ROIC%
13.81
15.28
14.71
14.20
16.91
16.54
18.07
15.68
16.87
15.61
9.01
16.54
15.64
28
21.55
Return on equity%
9.73
9.66
11.18
10.41
12.05
10.80
13.18
11.84
8.89
9.24
7.28
10.80
10.60
46
10.81
Return on assets%
39.24
38.46
36.46
38.97
36.96
33.96
35.77
37.40
37.74
35.17
18.29
35.77
37.18
43
0.59
EPS¥
0.72
0.75
0.69
0.78
0.88
0.92
0.87
0.87
0.98
0.99
0.65
2.39%
3.20%
—
10.60
EPS growth%
17.92
19.13
19.59
19.09
21.25
18.54
18.35
15.44
16.00
13.91
4.91
16.00
18.44
61
0.26
Bookvalue per sh¥
0.24
0.23
0.23
0.21
0.19
0.18
0.16
0.16
0.18
0.21
0.22
1.55%
(0.71%)
—
0.54
FCF per share¥
0.72
0.69
0.66
0.71
0.78
0.70
0.69
0.61
0.65
0.59
0.65
(5.38%)
(0.93%)
—
0.80
Dividend per sh¥
0.36
0.32
0.31
0.29
0.31
0.30
0.32
0.34
0.36
0.32
0.43
0.89%
(1.76%)
—
16.32
Div yield (avg)%
17.26
14.82
13.02
12.91
9.92
6.94
5.01
7.84
5.78
7.92
18.24
6.94
8.92
52
18.56
Payout ratio%
7.21
9.28
9.49
12.05
11.87
11.61
11.90
9.40
11.45
10.69
15.08
11.45
11.07
25
480.3
Shares (diluted)M
472.4
498.2
465.8
410.3
401.6
384.4
348.6
325.9
338.0
308.2
492.3
(5.15%)
(3.79%)
20
15.99
Buyback yield%
26.77
27.56
24.59
24.31
22.54
21.60
19.48
16.68
18.43
18.04
3.01
18.43
22.07
19
0.853
D/E ratiox
1.848
2.120
2.311
2.460
2.891
3.089
2.963
3.182
3.636
4.090
0.903
3.182
2.927
48
507.7
Enterprise value¥M
556.0
499.5
514.0
469.3
477.7
504.4
443.6
412.6
366.0
331.0
914.8
(7.08%)
(5.45%)
8
128.2
LT debt¥M
656.1
743.5
826.5
913.9
960.5
892.4
934.9
865.0
960.0
999.3
598.7
0.79%
5.20%
76
Revenue
¥1.046B
8.65%
1.00×
Cost of revenue
¥724.1M
8.71%
1.01×
Operating expenses
¥182.2M
8.55%
0.99×
Property and equipment
19.61%
Cash and investments
18.28%
Spread over hurdle
45.85%