0.595
Revenue¥B
0.585
0.626
0.681
0.729
0.772
0.824
0.874
0.920
0.984
1.039
0.635
6.11%
6.78%
6
3.03
Revenue growth%
15.65
16.84
14.01
12.98
14.01
14.21
13.08
14.50
13.06
12.31
21.99
13.08
14.01
83
4.19
Gross margin%
10.59
13.27
12.01
11.88
11.84
13.73
11.00
8.70
9.28
6.63
4.33
9.28
11.42
27
14.11
Operating margin%
21.46
23.51
24.69
23.65
25.79
26.58
26.24
24.50
23.31
21.75
16.13
24.50
24.08
46
7.86
Net margin%
5.80
3.60
3.41
5.46
3.87
1.89
0.40
1.17
1.54
4.51
26.44
1.54
3.50
55
33.85
P/E ratio (avg)x
34.70
31.13
28.70
29.98
27.71
30.07
32.03
28.48
29.16
30.64
30.87
30.07
30.02
78
10.98
EV/EBITx
28.29
32.11
38.44
39.59
41.04
39.86
43.69
42.63
47.74
57.04
7.947
43.69
40.45
50
22.95
FCF yield (avg)%
24.04
26.59
25.97
23.57
21.39
22.22
23.85
25.48
23.16
21.45
20.10
23.16
23.71
45
21.17
FCF margin%
21.14
18.56
21.52
24.44
23.73
25.80
23.70
22.26
23.07
21.69
19.19
23.07
22.66
48
0.778
FCF / Net incomex
0.118
0.129
0.138
0.138
0.143
0.135
0.120
0.114
0.116
0.115
0.990
0.116
0.124
19
17.02
ROIC%
3.53
3.14
5.20
6.24
5.15
4.47
2.88
5.27
5.76
3.11
26.53
4.47
4.81
59
11.14
Return on equity%
8.18
7.23
8.24
9.14
9.80
7.17
6.80
6.93
9.64
8.94
18.61
7.17
8.21
79
11.80
Return on assets%
7.48
5.61
8.02
7.05
4.59
3.09
1.78
1.23
0.98
0.50
17.75
1.23
3.84
46
2.60
EPS¥
5.75
6.08
6.48
6.91
7.27
6.95
8.05
8.99
10.33
10.88
2.77
8.38%
7.55%
—
14.34
EPS growth%
12.34
11.87
12.98
13.74
16.70
19.56
16.65
17.82
19.64
19.12
9.41
19.12
16.68
7
1.53
Bookvalue per sh¥
2.87
3.05
3.01
2.65
2.75
2.97
2.87
3.01
3.31
2.92
1.52
1.21%
0.59%
—
2.07
FCF per share¥
3.72
3.73
3.40
3.79
3.82
3.67
3.81
3.96
3.71
4.04
3.21
1.14%
0.73%
—
0.94
Dividend per sh¥
4.45
4.23
4.69
4.98
4.64
5.09
5.75
6.41
7.09
7.39
3.57
9.73%
5.21%
—
18.05
Div yield (avg)%
22.58
22.72
25.34
25.73
28.05
26.77
28.41
27.83
27.42
26.42
16.67
27.42
26.59
21
2.61
Payout ratio%
20.77
18.87
20.13
23.11
21.64
20.83
20.17
18.08
19.30
22.16
13.12
20.17
20.47
85
196.3
Shares (diluted)M
196.9
212.7
189.4
204.0
208.4
200.3
213.3
208.8
178.8
187.2
197.5
(2.12%)
(0.15%)
36
16.35
Buyback yield%
8.59
8.07
6.25
4.59
2.21
3.50
1.41
2.38
5.20
3.17
13.86
3.17
4.04
52
0.180
D/E ratiox
1.032
0.881
0.924
0.918
0.902
0.878
0.916
0.938
0.805
0.730
1.014
0.878
0.909
35
521.8
Enterprise value¥M
183.1
185.9
188.8
208.2
202.2
205.4
217.5
221.1
227.2
203.2
823.0
0.10%
0.40%
47
0.834
LT debt¥B
1.193
1.344
1.493
1.525
1.616
1.877
2.211
2.490
2.721
3.064
0.354
13.65%
11.79%
72
Revenue
¥1.039B
6.78%
1.00×
Cost of revenue
¥591.3M
7.09%
1.03×
Operating expenses
¥247.8M
6.20%
0.95×
Cash and investments
21.17%
Property and equipment
16.31%
Spread over hurdle
15.27%