2.272
Revenue¥B
2.982
3.114
3.176
3.291
3.307
3.340
3.391
3.511
3.693
3.807
2.350
2.85%
2.73%
32
5.21
Revenue growth%
16.05
18.42
21.35
19.56
17.36
15.90
14.45
12.54
11.60
12.14
22.51
12.54
15.98
6
14.09
Gross margin%
18.39
16.67
17.63
19.43
19.20
18.56
18.50
20.44
21.73
20.06
18.40
20.06
18.88
11
26.45
Operating margin%
34.09
32.86
35.30
33.67
31.26
32.62
30.64
28.22
29.65
26.91
13.87
29.65
31.94
24
26.86
Net margin%
10.79
12.07
14.66
12.93
15.60
17.31
18.97
18.67
21.47
22.82
26.26
18.97
16.45
39
37.41
P/E ratio (avg)x
24.64
24.79
23.92
25.16
22.28
23.67
21.07
19.52
20.48
18.98
25.41
20.48
22.97
78
7.279
EV/EBITx
16.01
16.33
17.01
16.50
16.68
16.17
16.02
14.86
13.40
12.29
30.43
14.86
16.09
11
22.35
FCF yield (avg)%
26.30
24.37
22.25
21.85
24.70
27.29
25.63
26.85
27.73
25.35
18.92
26.85
25.49
54
11.21
FCF margin%
19.86
21.88
21.28
21.50
22.69
22.67
23.98
22.20
24.86
27.10
11.11
23.98
22.43
30
1.040
FCF / Net incomex
0.838
0.783
0.819
0.858
0.889
0.956
0.960
1.012
1.102
1.013
1.708
1.012
0.922
81
2.19
ROIC%
16.48
14.74
12.13
14.74
12.58
9.70
7.98
8.00
7.51
5.71
11.05
7.98
10.92
52
7.82
Return on equity%
5.98
8.27
5.77
8.56
10.53
8.18
9.08
8.77
6.44
9.15
17.77
8.77
8.41
34
21.77
Return on assets%
18.73
17.44
18.47
19.36
17.05
19.36
22.21
22.98
23.34
22.08
28.99
22.21
19.36
9
1.35
EPS¥
0.46
0.40
0.39
0.37
0.37
0.39
0.37
0.40
0.38
0.33
1.41
(2.44%)
(4.76%)
—
8.40
EPS growth%
16.28
18.73
17.91
16.83
15.55
16.49
18.65
21.31
19.26
18.53
20.03
18.65
18.22
78
1.26
Bookvalue per sh¥
0.81
0.78
0.93
1.03
1.05
1.05
1.02
0.97
1.01
1.10
1.12
0.90%
2.83%
—
0.90
FCF per share¥
0.51
0.53
0.61
0.69
0.65
0.67
0.73
0.82
0.89
0.89
1.50
6.54%
5.08%
—
1.41
Dividend per sh¥
0.41
0.47
0.48
0.47
0.48
0.55
0.63
0.60
0.65
0.71
0.27
7.90%
6.62%
—
21.39
Div yield (avg)%
23.56
26.14
25.40
22.71
23.62
22.56
23.27
20.40
18.65
18.46
7.13
20.40
22.99
59
28.60
Payout ratio%
29.89
29.27
30.99
31.48
32.87
30.37
30.71
33.13
31.19
32.96
14.19
31.19
31.09
75
892.7
Shares (diluted)M
754.2
746.4
711.4
721.5
643.4
651.8
645.1
698.6
607.1
560.7
890.3
(2.71%)
(3.85%)
17
21.02
Buyback yield%
31.20
29.91
32.10
33.13
33.27
33.66
31.96
34.93
34.86
31.87
29.09
33.66
32.62
39
0.378
D/E ratiox
0.782
0.711
0.697
0.693
0.703
0.718
0.719
0.740
0.732
0.677
0.416
0.719
0.715
87
0.264
Enterprise value¥B
1.033
1.153
1.375
1.554
1.841
2.105
2.498
2.811
2.882
3.320
1.068
12.51%
13.13%
76
2.742
LT debt¥B
2.030
1.837
1.678
1.626
1.679
1.525
1.537
1.471
1.276
1.267
1.232
(5.47%)
(5.43%)
15
Revenue
¥3.807B
2.73%
1.00×
Cost of revenue
¥1.916B
2.88%
1.01×
Operating expenses
¥755.3M
2.48%
0.98×
Property and equipment
16.72%
Cash and investments
15.86%
Return on capital
161.63%
Spread over hurdle
154.55%