0.172
Revenue¥B
0.703
0.759
0.810
0.896
0.991
1.094
1.186
1.264
1.380
1.507
0.181
8.76%
8.86%
24
15.29
Revenue growth%
28.23
29.13
26.35
24.01
26.26
25.82
28.31
27.81
27.46
26.18
25.23
27.46
26.91
62
14.51
Gross margin%
14.20
13.14
14.09
16.94
18.49
19.37
19.07
18.47
19.61
18.52
29.22
19.07
18.48
17
11.92
Operating margin%
29.96
28.19
30.60
30.91
33.15
31.27
31.21
30.05
32.83
34.60
29.95
31.27
31.06
13
14.31
Net margin%
22.66
25.63
25.67
25.55
24.23
25.74
24.47
27.31
29.71
29.40
21.38
27.31
25.65
31
22.98
P/E ratio (avg)x
11.31
10.58
11.27
11.66
12.03
13.22
13.66
12.88
12.30
11.86
18.31
12.88
11.94
14
35.20
EV/EBITx
15.97
13.52
13.49
12.43
12.53
13.41
13.49
13.31
13.31
13.64
26.14
13.41
13.45
93
22.29
FCF yield (avg)%
24.09
22.66
20.76
21.60
19.37
19.25
16.49
15.82
16.67
18.86
24.99
16.67
19.31
19
27.72
FCF margin%
14.41
12.19
14.77
13.24
14.86
17.21
16.88
15.85
15.99
18.91
22.71
16.88
15.35
92
1.341
FCF / Net incomex
0.450
0.417
0.465
0.539
0.520
0.577
0.588
0.556
0.595
0.684
1.785
0.588
0.547
32
24.43
ROIC%
17.90
16.48
14.16
14.44
15.41
13.41
13.10
13.48
14.93
14.93
25.31
13.48
14.68
78
14.58
Return on equity%
21.59
23.67
21.67
23.74
22.05
19.44
18.34
15.52
15.86
14.49
8.21
15.86
20.52
8
11.59
Return on assets%
1.84
2.58
4.55
6.77
9.39
10.35
11.01
12.03
12.09
11.64
22.88
11.64
9.87
61
1.82
EPS¥
2.18
2.20
2.04
2.20
2.45
2.60
2.40
2.17
2.14
2.17
1.95
(2.44%)
(0.95%)
—
12.91
EPS growth%
2.21
2.43
0.40
2.61
3.14
2.89
1.68
0.74
0.89
0.40
26.45
0.89
1.94
36
1.04
Bookvalue per sh¥
1.75
2.06
2.18
2.57
2.61
2.71
3.07
3.05
3.10
3.68
0.30
7.10%
7.74%
—
1.21
FCF per share¥
1.62
1.51
1.44
1.52
1.57
1.54
1.40
1.53
1.41
1.37
0.72
(2.71%)
(0.71%)
—
0.41
Dividend per sh¥
1.06
1.09
1.16
1.13
1.12
1.20
1.36
1.55
1.65
1.59
0.57
7.20%
3.62%
—
26.49
Div yield (avg)%
22.14
20.75
21.75
22.98
23.64
24.46
23.71
24.82
27.67
27.71
25.01
24.82
23.68
79
12.58
Payout ratio%
17.13
18.84
20.64
21.16
23.83
24.39
22.54
24.34
25.28
24.99
18.28
24.39
23.18
41
388.1
Shares (diluted)M
521.9
533.9
490.7
542.3
545.9
491.7
453.6
451.6
461.4
499.9
383.1
(1.75%)
0.45%
13
29.82
Buyback yield%
18.77
18.00
19.99
19.62
17.91
16.71
14.82
13.87
14.24
14.41
8.96
14.41
17.31
73
1.642
D/E ratiox
1.305
1.322
1.291
1.209
1.155
1.074
0.982
1.073
1.120
1.284
1.699
1.074
1.182
84
0.629
Enterprise value¥B
1.317
1.303
1.464
1.520
1.734
1.921
2.151
2.008
1.952
2.140
1.065
4.30%
5.37%
46
443.1
LT debt¥M
265.0
272.6
290.3
291.1
338.0
400.2
405.1
412.9
430.5
518.3
844.2
8.92%
8.36%
76
Revenue
¥1.507B
8.86%
1.00×
Cost of revenue
¥905.1M
9.01%
1.01×
Operating expenses
¥296.0M
8.97%
1.01×
Cash and investments
17.00%
Property and equipment
15.92%
Spread over hurdle
22.59%