0.143
Revenue¥B
1.226
1.214
1.208
1.239
1.233
1.218
1.239
1.258
1.242
1.271
0.157
0.61%
0.47%
16
24.06
Revenue growth%
2.76
1.78
4.25
3.96
3.08
0.40
1.44
0.91
0.40
1.14
16.16
0.91
1.61
59
29.08
Gross margin%
15.44
16.42
19.28
18.25
17.69
20.24
17.25
19.93
20.36
18.80
9.09
19.93
18.53
35
26.99
Operating margin%
8.59
7.56
8.29
7.11
9.54
7.42
5.04
2.49
1.74
2.84
24.52
2.84
7.27
34
27.63
Net margin%
13.28
12.67
11.85
10.37
8.91
8.38
9.53
11.13
11.48
14.20
7.52
11.13
11.30
27
9.711
P/E ratio (avg)x
50.77
56.36
58.05
65.01
74.09
86.25
91.91
100.9
108.8
107.7
33.13
100.9
80.17
70
11.32
EV/EBITx
21.50
24.40
23.11
24.51
22.60
23.04
26.00
25.07
24.80
24.08
35.57
24.80
24.24
58
21.38
FCF yield (avg)%
10.65
7.87
8.96
7.70
8.20
7.91
7.16
5.96
5.37
7.19
5.91
7.16
7.79
22
13.32
FCF margin%
21.77
23.12
25.76
25.40
26.00
24.81
26.22
25.83
27.24
27.25
18.77
26.22
25.80
57
1.551
FCF / Net incomex
0.502
0.494
0.524
0.460
0.414
0.426
0.382
0.369
0.333
0.315
1.264
0.369
0.420
82
2.24
ROIC%
16.24
18.67
19.41
21.95
22.25
20.76
22.64
20.10
19.80
18.93
15.74
20.10
19.95
37
5.63
Return on equity%
13.27
11.50
10.31
12.24
9.46
8.71
5.97
8.15
9.99
9.87
11.98
8.71
9.93
28
5.34
Return on assets%
11.42
12.57
11.79
13.56
15.97
16.17
14.22
16.36
14.67
12.26
8.64
14.67
13.89
65
0.77
EPS¥
2.79
2.94
3.35
3.70
3.74
4.21
4.10
4.60
5.38
5.96
0.79
9.79%
9.07%
—
21.96
EPS growth%
0.88
3.45
1.59
0.40
2.86
3.41
3.78
3.52
3.20
1.90
15.75
3.41
3.03
74
0.85
Bookvalue per sh¥
1.17
1.38
1.46
1.58
1.83
1.90
2.07
2.40
2.79
2.70
0.48
8.12%
9.10%
—
0.96
FCF per share¥
1.26
1.27
1.23
1.36
1.24
1.25
1.37
1.54
1.43
1.27
1.92
0.44%
0.30%
—
1.02
Dividend per sh¥
1.87
2.11
2.27
2.19
2.13
2.39
2.28
2.24
2.37
2.50
1.37
3.28%
3.75%
—
20.46
Div yield (avg)%
23.51
23.46
22.91
25.16
24.93
24.75
25.55
26.11
25.15
23.09
12.99
25.15
24.84
49
24.82
Payout ratio%
11.95
14.26
12.09
11.55
8.64
9.41
10.23
11.17
12.40
10.25
23.64
10.25
11.36
27
503.6
Shares (diluted)M
633.5
615.2
596.7
630.1
607.6
558.8
586.4
613.3
663.4
655.3
520.3
1.52%
1.12%
80
11.50
Buyback yield%
10.54
11.14
11.84
10.93
7.93
7.81
7.42
5.36
7.54
9.50
6.93
7.54
8.72
63
1.783
D/E ratiox
2.194
2.468
2.968
3.404
3.644
3.836
4.063
4.166
4.526
4.988
0.755
4.166
3.740
62
1,288
Enterprise value¥M
384.7
408.3
446.9
471.2
430.0
459.5
489.7
537.0
475.2
505.8
234.0
3.30%
3.51%
19
0.655
LT debt¥B
1.048
1.024
1.161
1.220
1.449
1.484
1.559
1.484
1.658
1.676
0.413
2.96%
5.35%
74
Revenue
¥1.271B
0.47%
1.00×
Cost of revenue
¥832.1M
0.38%
0.99×
Operating expenses
¥304.0M
0.37%
0.99×
Property and equipment
15.95%
Cash and investments
15.77%
Spread over hurdle
(5.15%)