0.737
Revenue¥B
2.114
2.153
2.187
2.169
2.185
2.223
2.205
2.176
2.173
2.219
0.791
0.31%
0.76%
43
27.20
Revenue growth%
16.38
13.92
11.04
11.46
11.94
11.14
11.00
8.36
8.40
8.31
9.81
8.40
11.09
47
11.39
Gross margin%
25.79
28.68
29.28
27.96
29.61
28.67
27.90
26.57
24.98
22.73
15.77
26.57
27.93
95
13.24
Operating margin%
20.99
22.86
20.89
22.23
22.01
20.34
19.89
16.96
14.39
15.89
14.55
16.96
20.61
82
19.84
Net margin%
3.26
0.40
2.37
2.56
1.14
3.77
3.33
2.75
0.56
0.40
27.89
2.75
2.47
76
36.05
P/E ratio (avg)x
11.71
10.19
9.677
10.12
9.341
9.208
9.057
7.912
8.365
8.282
30.61
8.365
9.275
57
18.90
EV/EBITx
16.94
17.20
17.29
19.12
22.00
24.02
25.83
28.64
28.45
27.90
28.37
27.90
23.01
73
19.57
FCF yield (avg)%
9.12
7.87
7.32
8.14
6.62
6.18
8.01
7.62
6.00
7.05
13.10
7.05
7.47
68
5.32
FCF margin%
15.22
14.38
16.59
18.23
17.91
16.19
13.32
13.89
12.49
10.33
14.31
13.32
14.80
61
1.360
FCF / Net incomex
0.223
0.199
0.216
0.202
0.204
0.221
0.223
0.214
0.199
0.197
0.812
0.214
0.209
72
11.45
ROIC%
20.15
21.02
20.38
18.95
19.13
16.82
15.92
14.71
17.20
14.64
18.38
15.92
18.07
36
29.39
Return on equity%
26.51
24.63
25.31
25.84
26.87
23.92
21.42
21.84
23.35
26.18
26.38
23.35
24.97
44
23.32
Return on assets%
0.46
0.47
0.40
2.13
2.64
2.10
2.23
0.40
0.40
1.73
19.06
1.73
1.10
17
1.01
EPS¥
1.77
1.95
2.24
2.18
2.38
2.56
2.91
3.40
3.46
3.83
1.12
9.95%
8.84%
—
11.65
EPS growth%
3.12
5.65
3.39
3.96
5.08
5.63
3.89
6.82
9.59
8.44
28.30
6.82
5.35
8
1.40
Bookvalue per sh¥
0.56
0.52
0.53
0.56
0.57
0.58
0.62
0.63
0.60
0.62
0.50
1.70%
0.82%
—
0.43
FCF per share¥
0.23
0.24
0.26
0.26
0.26
0.25
0.23
0.25
0.23
0.22
1.14
(3.37%)
0.97%
—
1.40
Dividend per sh¥
0.77
0.73
0.72
0.71
0.69
0.71
0.62
0.59
0.57
0.56
0.95
(4.06%)
(4.58%)
—
5.67
Div yield (avg)%
20.86
21.66
21.93
24.22
22.38
25.15
26.70
25.11
24.70
24.10
9.42
25.11
24.16
48
26.09
Payout ratio%
19.15
21.21
22.25
24.38
24.17
22.81
21.27
23.78
21.66
21.97
27.38
21.97
22.11
82
957.9
Shares (diluted)M
667.6
654.2
590.2
541.5
500.3
467.8
487.9
420.0
411.6
434.6
962.2
(2.77%)
(5.63%)
35
11.15
Buyback yield%
20.76
22.31
22.77
19.95
18.58
16.78
14.40
15.00
15.03
17.71
4.97
15.03
18.15
76
1.213
D/E ratiox
0.768
0.732
0.820
0.890
0.986
1.041
1.042
1.217
1.187
1.206
0.331
1.187
1.014
37
2.115
Enterprise value¥B
2.363
2.800
3.181
3.622
4.115
4.204
4.891
5.401
5.572
5.509
1.809
6.01%
9.42%
69
2.534
LT debt¥B
0.924
0.900
0.878
0.802
0.859
0.958
0.901
0.890
0.878
0.822
2.087
(0.89%)
(0.25%)
70
Revenue
¥2.219B
0.76%
1.00×
Cost of revenue
¥1.553B
0.76%
1.00×
Operating expenses
¥464.7M
1.49%
1.07×
Property and equipment
17.63%
Cash and investments
16.97%
Spread over hurdle
48.08%