0.598
Revenue¥B
1.331
1.337
1.379
1.397
1.418
1.439
1.481
1.507
1.533
1.531
0.659
1.55%
1.62%
66
22.97
Revenue growth%
17.66
15.41
13.88
16.26
14.07
12.26
14.59
14.11
12.81
14.24
26.72
14.11
14.18
40
4.61
Gross margin%
18.13
17.43
15.56
16.73
16.16
14.75
14.64
14.07
13.52
14.05
7.74
14.07
15.15
76
10.15
Operating margin%
19.28
16.70
15.07
15.44
17.72
18.69
16.72
16.25
17.24
20.00
4.70
17.24
16.98
82
7.94
Net margin%
17.76
14.94
13.78
15.45
17.35
15.51
14.15
12.79
12.44
14.04
5.60
14.04
14.54
17
37.75
P/E ratio (avg)x
62.67
64.84
70.43
70.22
82.87
92.88
106.3
108.0
122.8
131.8
18.26
108.0
87.87
15
17.88
EV/EBITx
10.79
12.11
11.50
12.40
11.22
10.94
10.08
9.059
8.871
8.126
29.20
9.059
10.86
73
23.29
FCF yield (avg)%
23.30
23.99
23.90
25.55
26.91
28.12
30.09
28.74
29.21
31.42
9.92
29.21
27.52
42
8.49
FCF margin%
24.17
26.11
24.13
24.64
27.31
26.17
26.63
27.76
26.19
26.84
15.00
26.63
26.18
91
1.253
FCF / Net incomex
0.565
0.566
0.616
0.678
0.779
0.777
0.926
0.906
0.976
1.076
1.275
0.926
0.778
39
24.51
ROIC%
8.15
7.98
6.41
6.49
3.71
5.43
5.02
5.05
4.06
3.20
3.30
5.02
5.24
39
20.78
Return on equity%
27.07
26.23
25.28
26.75
28.25
25.98
25.32
25.88
26.42
27.56
27.67
25.98
26.32
11
22.10
Return on assets%
2.49
1.72
4.20
2.97
0.43
0.40
0.40
0.70
1.81
2.79
3.99
0.70
1.76
56
5.56
EPS¥
3.49
3.16
3.45
3.69
3.29
3.53
3.23
3.04
2.93
2.82
5.67
(3.03%)
(2.23%)
—
25.27
EPS growth%
11.17
8.36
8.99
7.12
6.82
6.62
7.54
6.18
3.20
4.79
19.05
6.18
6.97
12
2.15
Bookvalue per sh¥
3.23
3.16
2.96
3.09
2.86
2.87
3.07
2.99
2.92
2.59
2.17
(1.96%)
(2.36%)
—
6.32
FCF per share¥
1.79
1.99
1.98
2.11
1.95
2.06
1.95
2.01
2.02
1.84
5.13
(1.16%)
(0.26%)
—
1.09
Dividend per sh¥
9.16
9.61
11.64
11.47
13.03
15.67
15.25
17.77
19.03
19.73
2.58
8.65%
9.20%
—
12.11
Div yield (avg)%
2.58
2.07
0.40
0.43
2.69
4.52
5.03
4.98
6.65
7.60
5.90
5.03
3.61
16
16.94
Payout ratio%
5.10
3.91
5.63
3.65
3.08
5.01
7.19
7.18
8.82
9.64
20.27
7.19
5.37
20
83.58
Shares (diluted)M
111.8
118.4
115.3
112.5
103.9
111.4
120.5
124.5
128.6
124.8
82.38
3.74%
1.63%
74
8.20
Buyback yield%
7.26
5.04
2.05
0.40
0.40
0.40
2.45
4.15
6.27
7.94
7.75
4.15
3.30
5
0.795
D/E ratiox
1.017
0.904
0.942
0.956
0.853
0.853
0.770
0.813
0.724
0.794
0.660
0.794
0.853
20
0.939
Enterprise value¥B
1.024
1.093
1.160
1.287
1.314
1.435
1.450
1.521
1.560
1.530
0.812
3.09%
5.11%
14
0.584
LT debt¥B
1.596
1.385
1.328
1.180
1.086
1.143
1.212
1.070
0.924
0.971
0.075
(2.22%)
(6.12%)
59
Revenue
¥1.531B
1.62%
1.00×
Cost of revenue
¥1.065B
1.56%
0.99×
Operating expenses
¥199.6M
1.27%
0.97×
Property and equipment
19.29%
Cash and investments
18.33%
Spread over hurdle
(0.87%)