0.097
Revenue¥B
1.242
1.305
1.336
1.404
1.453
1.523
1.604
1.666
1.735
1.757
0.104
3.88%
3.63%
74
26.37
Revenue growth%
25.72
28.68
27.23
28.78
26.48
27.46
26.88
26.18
23.97
25.64
7.19
26.18
26.68
74
24.61
Gross margin%
16.14
14.09
14.87
16.92
16.56
14.99
16.42
16.51
18.05
19.94
24.97
16.51
16.47
67
10.13
Operating margin%
11.94
14.24
14.04
11.08
10.15
10.58
9.62
11.24
13.56
15.39
24.69
11.24
11.59
32
17.46
Net margin%
9.08
8.84
9.86
7.15
4.17
1.37
1.14
3.98
5.41
8.10
27.89
3.98
6.28
83
11.27
P/E ratio (avg)x
26.05
29.49
31.71
34.80
36.12
38.67
38.96
40.16
39.33
44.18
16.23
39.33
37.39
73
23.50
EV/EBITx
51.30
53.66
57.97
69.41
68.14
80.57
84.08
85.57
89.70
99.42
15.14
85.57
74.99
51
22.05
FCF yield (avg)%
29.26
28.31
30.02
29.89
26.97
25.78
26.31
28.91
29.46
30.42
4.76
28.91
29.08
25
22.11
FCF margin%
18.08
21.02
20.42
22.88
21.64
20.50
18.57
18.08
15.40
13.69
8.95
18.08
19.50
48
0.534
FCF / Net incomex
1.663
1.771
1.972
1.886
1.840
2.100
2.029
2.158
2.365
2.497
0.992
2.158
2.001
14
12.99
ROIC%
32.71
32.03
34.87
33.40
33.11
33.56
35.09
32.71
35.44
33.59
17.50
33.59
33.48
23
13.41
Return on equity%
22.55
23.57
23.82
26.19
28.51
28.96
28.99
28.99
31.90
29.21
20.75
28.99
28.73
47
5.57
Return on assets%
13.17
14.27
12.61
13.15
16.04
15.26
14.54
12.98
15.00
15.97
24.19
15.00
14.41
82
1.90
EPS¥
1.10
1.05
1.14
1.12
1.05
0.93
0.87
0.77
0.80
0.87
2.02
(3.74%)
(3.09%)
—
18.31
EPS growth%
23.26
24.24
23.05
22.85
25.31
27.75
29.09
28.85
28.26
27.73
6.46
28.26
26.52
26
4.61
Bookvalue per sh¥
2.83
3.05
2.96
3.08
2.69
2.40
2.23
2.17
2.17
1.93
1.64
(6.46%)
(3.37%)
—
2.19
FCF per share¥
4.27
4.35
4.07
3.65
4.03
3.77
4.09
4.48
4.68
5.06
3.42
4.66%
1.94%
—
4.65
Dividend per sh¥
3.17
3.28
2.99
2.95
2.68
2.71
2.34
2.50
2.17
1.84
3.06
(7.30%)
(5.50%)
—
6.06
Div yield (avg)%
28.04
26.98
27.91
30.39
28.98
28.82
30.76
28.86
30.22
31.02
7.22
30.22
28.92
13
10.44
Payout ratio%
9.28
6.93
4.22
1.81
4.53
5.77
8.09
10.19
10.02
10.54
9.46
10.02
7.51
72
211.4
Shares (diluted)M
299.8
269.1
286.5
277.3
292.2
281.0
270.1
239.5
230.6
205.0
219.3
(6.84%)
(2.75%)
16
16.67
Buyback yield%
6.09
6.67
4.03
1.45
0.40
2.09
3.58
1.31
0.40
0.40
29.13
1.31
1.77
56
0.223
D/E ratiox
1.788
1.565
1.549
1.540
1.538
1.598
1.663
1.841
1.751
1.630
0.705
1.663
1.614
85
0.514
Enterprise value¥B
0.217
0.217
0.208
0.194
0.178
0.176
0.187
0.200
0.219
0.214
1.251
3.80%
(0.58%)
23
1.322
LT debt¥B
0.980
1.071
0.990
0.868
0.853
0.873
0.908
0.828
0.852
0.912
0.469
1.35%
0.21%
87
Revenue
¥1.757B
3.63%
1.00×
Cost of revenue
¥1.230B
3.63%
1.00×
Operating expenses
¥322.2M
3.62%
1.00×
Cash and investments
21.55%
Property and equipment
15.84%
Spread over hurdle
57.98%