0.545
Revenue¥B
4.466
4.759
5.007
5.090
5.270
5.564
5.767
6.133
6.311
6.464
0.567
4.17%
4.00%
79
12.57
Revenue growth%
16.90
19.82
18.36
17.09
17.11
17.83
18.06
18.77
19.44
19.86
4.92
18.77
18.21
72
21.07
Gross margin%
31.18
33.67
33.07
35.69
36.89
37.39
39.90
37.50
37.21
39.39
17.82
37.50
37.05
88
19.80
Operating margin%
17.73
15.50
17.73
17.38
17.19
18.05
15.72
14.90
14.58
15.61
18.87
15.61
16.46
27
17.58
Net margin%
15.50
15.63
12.86
10.97
11.33
12.10
12.79
13.67
12.20
13.73
22.26
12.79
12.83
92
7.748
P/E ratio (avg)x
26.40
26.39
27.06
24.09
23.90
21.45
22.84
22.39
23.48
25.45
19.11
22.84
23.99
20
25.07
EV/EBITx
25.46
27.25
31.22
32.63
35.10
40.04
44.74
46.84
54.60
62.33
21.87
46.84
37.57
57
19.08
FCF yield (avg)%
15.17
16.11
16.17
16.79
19.47
16.97
15.30
18.12
19.26
19.91
10.35
18.12
16.88
36
14.94
FCF margin%
5.25
5.02
4.97
2.19
3.23
1.44
0.40
0.40
1.91
2.07
9.20
1.44
2.13
42
1.794
FCF / Net incomex
1.650
1.821
1.742
2.021
2.357
2.407
2.354
2.530
2.626
2.786
1.065
2.530
2.355
64
17.44
ROIC%
26.25
28.98
27.85
26.15
24.52
23.66
25.97
27.26
30.12
28.05
3.18
27.26
26.75
78
28.19
Return on equity%
1.68
2.92
1.59
0.40
3.30
2.81
0.75
0.40
0.40
0.40
7.42
0.40
1.17
95
15.14
Return on assets%
34.19
34.51
33.43
32.15
30.65
32.95
34.05
31.43
32.15
30.33
25.40
32.15
32.55
42
1.37
EPS¥
2.62
2.56
2.88
2.90
3.04
3.29
3.41
3.47
3.83
4.14
1.44
6.38%
4.54%
—
5.13
EPS growth%
17.28
16.05
16.21
16.90
15.58
13.57
16.50
17.37
16.26
15.60
26.06
16.26
16.23
79
4.44
Bookvalue per sh¥
5.56
5.18
5.97
6.17
6.32
6.37
5.95
5.90
6.64
7.72
2.81
4.10%
4.22%
—
3.63
FCF per share¥
7.16
6.90
6.46
7.48
8.07
7.96
8.08
8.70
8.55
9.14
1.54
2.52%
3.44%
—
3.82
Dividend per sh¥
1.39
1.42
1.20
1.10
1.06
1.08
0.92
0.92
0.92
0.91
0.87
(3.02%)
(3.86%)
—
18.78
Div yield (avg)%
20.04
22.98
21.19
19.99
19.91
20.25
20.45
18.80
21.12
19.88
9.10
20.25
20.15
76
28.49
Payout ratio%
5.63
4.70
5.70
8.01
8.09
8.36
10.35
11.47
14.21
12.73
6.08
11.47
8.22
56
395.4
Shares (diluted)M
410.4
445.0
397.5
379.3
388.2
410.5
367.8
359.9
356.7
340.9
403.4
(2.57%)
(2.97%)
87
27.24
Buyback yield%
20.45
17.67
16.59
17.40
17.55
14.59
12.80
11.78
10.03
8.06
25.49
11.78
15.59
5
0.774
D/E ratiox
0.284
0.280
0.263
0.269
0.259
0.290
0.305
0.275
0.247
0.225
0.298
0.275
0.272
64
0.959
Enterprise value¥B
0.777
0.703
0.634
0.678
0.694
0.722
0.648
0.592
0.632
0.672
3.536
(0.63%)
(1.67%)
32
0.739
LT debt¥B
4.908
5.148
5.428
5.309
4.753
5.139
4.481
3.986
4.119
3.918
3.648
(3.79%)
(2.13%)
17
Revenue
¥6.464B
4.00%
1.00×
Cost of revenue
¥4.003B
3.91%
0.99×
Operating expenses
¥1.085B
4.42%
1.04×
Property and equipment
18.88%
Cash and investments
17.51%
Spread over hurdle
38.60%