0.605
Revenue¥B
0.929
1.003
1.072
1.144
1.218
1.274
1.367
1.488
1.596
1.728
0.660
7.25%
6.91%
51
9.37
Revenue growth%
13.55
12.14
10.39
7.40
9.78
8.18
9.96
7.86
8.06
8.03
2.71
8.06
8.98
83
7.08
Gross margin%
10.88
11.47
9.66
12.65
14.62
12.84
13.98
11.44
10.76
8.30
26.07
11.44
11.45
90
14.43
Operating margin%
5.35
5.17
7.31
5.90
6.23
7.93
7.93
5.86
8.09
5.77
13.71
7.93
6.07
13
29.54
Net margin%
12.81
14.86
17.15
17.19
17.77
20.63
17.63
17.65
18.35
16.51
10.72
17.65
17.41
94
37.65
P/E ratio (avg)x
16.76
15.33
16.52
17.67
16.33
17.20
19.03
20.22
20.15
18.24
12.79
19.03
17.43
76
23.37
EV/EBITx
25.13
24.76
26.29
27.53
24.13
24.27
24.17
24.81
26.82
28.19
15.03
24.81
24.97
66
8.98
FCF yield (avg)%
23.12
25.84
23.06
24.25
22.92
23.83
22.13
24.53
26.62
27.46
13.03
24.53
24.04
77
21.51
FCF margin%
27.23
29.40
31.09
30.49
30.21
30.07
28.81
30.70
33.17
34.22
4.38
30.70
30.35
95
0.124
FCF / Net incomex
1.641
1.647
1.753
1.867
1.860
1.990
1.830
1.750
1.796
1.673
1.474
1.796
1.774
61
12.87
ROIC%
4.80
7.67
6.29
8.92
9.69
7.82
4.93
6.94
4.18
4.20
3.31
4.93
6.62
20
26.27
Return on equity%
17.58
20.37
19.28
20.51
22.80
21.95
24.88
24.44
23.89
26.57
22.63
24.44
22.38
90
4.60
Return on assets%
9.02
8.12
5.87
6.94
8.23
8.12
9.80
9.68
7.52
10.14
27.22
9.68
8.18
38
0.89
EPS¥
1.51
1.46
1.61
1.61
1.86
1.87
1.84
1.93
2.25
2.36
0.92
4.84%
6.03%
—
28.35
EPS growth%
10.48
10.30
9.98
7.85
9.69
10.03
11.46
10.77
9.28
11.16
12.40
10.77
10.17
34
0.90
Bookvalue per sh¥
0.16
0.14
0.12
0.13
0.11
0.12
0.11
0.12
0.12
0.13
0.64
3.68%
(2.16%)
—
0.53
FCF per share¥
0.69
0.68
0.68
0.70
0.76
0.70
0.71
0.71
0.65
0.63
0.49
(3.64%)
(1.06%)
—
0.43
Dividend per sh¥
1.06
1.07
1.08
1.13
1.29
1.40
1.34
1.58
1.63
1.66
0.95
5.24%
5.98%
—
28.74
Div yield (avg)%
4.38
7.03
9.84
11.34
10.78
8.25
5.95
7.67
8.77
11.52
18.38
8.25
8.51
70
22.33
Payout ratio%
22.10
20.93
19.89
18.70
19.78
22.71
21.48
23.53
26.50
23.56
11.43
23.53
21.79
28
1.626
Shares (diluted)B
2.395
2.642
3.129
3.463
3.392
4.037
4.057
4.332
4.431
4.595
1.632
6.26%
7.58%
47
11.91
Buyback yield%
18.71
18.24
19.17
22.16
19.78
18.11
16.33
13.35
13.92
14.26
28.52
14.26
18.17
6
0.922
D/E ratiox
1.601
1.688
1.606
1.542
1.784
1.702
1.775
2.064
2.418
2.762
0.884
2.064
1.739
44
0.498
Enterprise value¥B
0.131
0.112
0.104
0.106
0.090
0.090
0.087
0.077
0.078
0.079
1.100
(2.52%)
(4.14%)
83
0.516
LT debt¥B
1.676
1.621
1.754
2.084
2.279
2.536
2.805
3.092
3.025
3.405
0.714
8.37%
7.65%
62
Revenue
¥1.728B
6.91%
1.00×
Cost of revenue
¥1.044B
6.71%
0.98×
Operating expenses
¥309.9M
7.84%
1.09×
Property and equipment
16.61%
Cash and investments
16.36%
Spread over hurdle
15.18%