0.376
Revenue¥B
1.833
1.950
2.067
2.140
2.273
2.436
2.551
2.701
2.850
3.066
0.415
6.16%
6.03%
35
7.11
Revenue growth%
16.88
18.58
21.02
23.42
23.79
22.10
21.61
23.75
26.36
25.03
3.04
23.75
22.76
67
11.40
Gross margin%
33.15
34.24
34.10
32.82
35.11
34.51
32.33
33.57
33.83
33.56
4.68
33.57
33.70
38
11.19
Operating margin%
6.84
6.17
3.51
2.96
0.96
0.40
2.55
3.07
3.17
0.86
23.07
2.55
3.01
56
19.28
Net margin%
29.17
32.11
34.97
34.25
32.71
34.53
31.84
32.92
33.41
30.69
6.12
32.92
32.82
86
36.69
P/E ratio (avg)x
7.650
6.986
6.422
6.129
5.984
5.218
4.988
5.216
5.257
5.331
16.40
5.218
5.658
39
12.94
EV/EBITx
50.18
50.28
58.44
61.52
73.41
74.41
75.48
75.45
87.79
95.41
7.471
75.48
73.91
44
21.51
FCF yield (avg)%
17.13
15.49
15.53
17.35
18.17
18.51
19.74
19.96
22.12
24.65
12.37
19.96
18.34
12
11.20
FCF margin%
5.98
8.90
8.98
10.76
12.63
10.52
11.39
10.48
9.35
9.21
5.12
10.48
9.92
7
0.714
FCF / Net incomex
0.477
0.457
0.470
0.489
0.467
0.544
0.597
0.638
0.612
0.671
1.025
0.612
0.516
53
22.71
ROIC%
8.61
8.10
7.51
7.04
5.85
3.01
0.47
2.59
2.64
0.40
21.59
2.59
4.43
38
24.83
Return on equity%
5.21
2.55
0.47
2.75
1.35
0.59
1.89
0.40
1.16
0.40
5.99
0.59
1.25
73
6.12
Return on assets%
18.13
19.88
20.85
19.18
16.38
14.26
12.40
12.17
12.12
11.75
3.72
12.17
15.32
49
2.69
EPS¥
6.52
7.13
7.61
8.24
9.14
9.74
9.33
8.57
8.09
7.81
2.80
(3.09%)
2.74%
—
2.81
EPS growth%
18.83
18.06
17.45
14.59
12.97
14.84
12.00
12.90
11.99
11.06
9.59
12.00
13.78
55
5.33
Bookvalue per sh¥
6.86
7.06
7.43
7.67
8.72
9.24
9.08
9.77
8.77
9.93
3.64
2.64%
3.87%
—
5.91
FCF per share¥
1.29
1.21
1.06
1.02
0.91
0.90
1.00
1.01
0.89
0.84
2.95
(1.64%)
(3.34%)
—
4.67
Dividend per sh¥
5.40
5.69
5.48
5.44
4.91
4.69
4.35
4.40
4.34
4.35
6.21
(2.39%)
(2.73%)
—
9.18
Div yield (avg)%
2.28
0.72
0.40
1.37
3.87
3.85
1.28
1.36
0.40
0.40
22.00
1.28
1.32
42
10.47
Payout ratio%
14.36
13.05
13.12
14.49
15.07
13.57
15.18
13.99
13.14
14.97
12.32
13.99
14.18
27
517.2
Shares (diluted)M
522.2
542.0
584.1
556.6
490.9
490.9
498.1
443.3
373.7
382.5
494.1
(4.87%)
(3.52%)
37
4.57
Buyback yield%
8.04
10.57
12.24
11.30
12.20
9.60
6.76
4.78
3.57
2.46
14.52
4.78
8.82
14
0.278
D/E ratiox
0.773
0.833
0.878
0.868
0.924
0.908
0.902
1.022
1.163
1.159
1.718
1.022
0.905
40
1.861
Enterprise value¥B
1.111
1.202
1.229
1.250
1.261
1.262
1.417
1.339
1.200
1.341
0.381
1.24%
1.11%
53
0.207
LT debt¥B
0.161
0.149
0.136
0.126
0.135
0.123
0.109
0.109
0.110
0.116
1.008
(3.02%)
(4.68%)
30
Revenue
¥3.066B
6.03%
1.00×
Cost of revenue
¥1.931B
5.80%
0.98×
Operating expenses
¥348.5M
6.50%
1.05×
Property and equipment
14.49%
Cash and investments
13.95%
Spread over hurdle
(4.28%)