0.244
Revenue¥B
0.697
0.731
0.774
0.812
0.870
0.919
0.966
1.040
1.117
1.162
0.255
5.95%
5.67%
71
4.27
Revenue growth%
24.12
26.90
24.50
22.18
19.94
20.49
22.58
21.61
19.15
19.80
13.28
20.49
21.89
14
22.73
Gross margin%
22.41
25.09
27.34
25.94
28.90
25.91
25.15
25.96
28.91
27.66
23.65
25.96
25.95
73
29.44
Operating margin%
26.81
24.25
22.66
24.72
26.04
28.51
27.47
25.25
23.92
23.50
20.20
25.25
24.98
29
11.89
Net margin%
23.55
21.37
24.10
25.03
25.63
23.80
25.48
23.98
23.87
25.70
8.52
23.98
24.04
81
12.57
P/E ratio (avg)x
6.912
6.556
6.200
6.469
6.320
7.114
7.096
6.586
6.866
6.512
7.771
6.866
6.571
44
27.84
EV/EBITx
48.97
47.16
50.74
53.24
53.96
51.54
58.86
67.35
66.98
65.98
33.10
65.98
53.60
66
14.65
FCF yield (avg)%
10.45
12.86
14.97
16.41
17.30
17.68
19.47
16.68
18.27
15.48
6.17
17.68
16.55
85
16.41
FCF margin%
25.82
28.03
29.35
27.35
25.75
24.85
25.48
27.02
26.54
26.30
26.77
26.30
26.42
81
0.351
FCF / Net incomex
0.567
0.560
0.647
0.727
0.870
0.999
1.046
1.032
1.243
1.332
1.791
1.046
0.935
88
28.69
ROIC%
4.55
3.24
4.64
2.03
0.49
0.40
0.40
0.40
2.39
0.65
13.84
0.40
1.34
48
17.47
Return on equity%
18.02
17.92
16.61
17.78
17.72
15.24
18.22
18.98
18.78
21.33
13.09
18.78
17.97
84
21.19
Return on assets%
29.65
29.59
30.24
29.97
28.68
26.69
29.07
31.16
30.13
33.11
27.44
30.13
29.81
26
0.13
EPS¥
0.16
0.14
0.14
0.13
0.12
0.11
0.10
0.10
0.10
0.10
0.14
(3.81%)
(4.73%)
—
22.33
EPS growth%
33.47
32.89
33.06
32.85
32.66
31.40
33.73
31.50
30.44
32.02
16.55
31.50
32.76
60
0.13
Bookvalue per sh¥
0.58
0.59
0.59
0.59
0.57
0.62
0.71
0.78
0.72
0.72
0.62
4.96%
1.80%
—
0.22
FCF per share¥
0.72
0.68
0.74
0.70
0.69
0.77
0.75
0.76
0.81
0.90
0.63
5.70%
3.61%
—
0.16
Dividend per sh¥
0.35
0.39
0.39
0.39
0.34
0.37
0.40
0.35
0.38
0.37
0.54
1.89%
0.93%
—
17.54
Div yield (avg)%
13.50
12.33
10.35
8.45
8.98
7.82
6.28
7.47
8.28
6.43
13.30
7.47
8.36
43
18.78
Payout ratio%
7.99
10.49
8.16
10.01
10.53
9.62
7.96
5.46
4.97
7.19
4.89
7.19
8.08
71
840.9
Shares (diluted)M
570.5
570.7
548.8
480.3
481.0
445.7
433.7
367.7
374.5
341.4
833.9
(6.63%)
(5.86%)
19
5.41
Buyback yield%
22.09
21.40
21.51
21.53
20.89
21.87
23.74
26.09
27.06
25.46
29.38
25.46
21.98
89
0.257
D/E ratiox
0.733
0.781
0.700
0.723
0.751
0.722
0.652
0.643
0.661
0.740
1.195
0.661
0.722
75
141.2
Enterprise value¥M
814.0
769.8
743.0
779.3
826.5
829.9
940.7
952.6
930.4
943.8
365.7
2.69%
1.65%
61
160.7
LT debt¥M
643.9
617.0
651.8
665.4
628.2
660.8
682.4
651.0
706.7
721.6
799.2
2.81%
2.13%
77
Revenue
¥1.162B
5.67%
1.00×
Cost of revenue
¥742.5M
5.45%
0.98×
Operating expenses
¥150.4M
6.02%
1.03×
Property and equipment
16.71%
Cash and investments
16.19%
Spread over hurdle
70.91%