0.874
Revenue¥B
1.845
1.963
2.130
2.305
2.503
2.635
2.799
2.923
3.176
3.456
0.894
6.67%
7.36%
18
20.77
Revenue growth%
13.76
13.36
14.30
11.80
9.86
9.25
7.97
9.61
9.57
12.30
4.90
9.57
10.83
25
8.02
Gross margin%
18.61
19.97
21.72
22.06
24.36
22.17
23.45
23.13
22.84
22.09
28.63
22.84
22.13
69
2.90
Operating margin%
18.13
16.22
13.61
16.39
15.46
13.31
10.86
11.81
9.03
9.38
25.76
10.86
13.46
72
27.88
Net margin%
4.71
2.09
0.40
0.62
0.40
1.85
2.69
2.35
4.53
5.76
18.76
2.69
2.22
35
28.49
P/E ratio (avg)x
40.72
39.83
45.22
49.90
54.15
65.26
64.10
63.49
74.19
83.71
27.37
65.26
58.82
84
16.28
EV/EBITx
13.50
15.47
15.47
14.87
15.28
15.02
16.29
19.43
18.92
19.39
35.55
18.92
15.47
87
2.21
FCF yield (avg)%
13.06
14.99
17.39
18.72
21.26
19.26
18.91
21.30
20.09
18.61
18.69
19.26
18.81
67
18.61
FCF margin%
27.81
26.24
25.02
25.86
26.40
26.72
27.78
28.98
29.11
26.60
15.03
27.78
26.66
63
1.565
FCF / Net incomex
1.390
1.405
1.529
1.513
1.400
1.389
1.358
1.324
1.253
1.256
0.693
1.324
1.389
61
11.23
ROIC%
28.03
27.47
30.29
28.79
30.33
33.11
34.91
35.82
34.76
32.38
4.82
34.76
31.36
63
14.60
Return on equity%
4.15
1.63
4.51
3.82
4.57
3.88
1.24
1.44
0.99
2.15
17.44
1.44
2.98
22
7.24
Return on assets%
10.07
9.01
9.61
12.18
9.93
10.96
12.19
11.34
12.25
14.59
18.99
12.19
11.15
69
0.36
EPS¥
0.79
0.74
0.79
0.82
0.91
0.86
0.96
1.03
1.00
0.98
0.37
1.60%
2.95%
—
11.28
EPS growth%
8.43
10.22
13.15
12.60
14.92
13.09
14.41
14.64
12.80
11.57
17.15
13.09
12.94
63
0.32
Bookvalue per sh¥
0.65
0.66
0.61
0.62
0.62
0.68
0.59
0.57
0.55
0.51
0.41
(3.91%)
(1.89%)
—
1.22
FCF per share¥
0.75
0.71
0.69
0.72
0.64
0.65
0.68
0.73
0.80
0.78
0.65
3.90%
(0.21%)
—
0.45
Dividend per sh¥
0.40
0.45
0.48
0.55
0.61
0.61
0.60
0.60
0.67
0.68
0.21
2.36%
5.96%
—
23.33
Div yield (avg)%
31.90
30.68
31.55
31.70
33.12
30.49
30.28
31.06
28.69
26.14
12.92
30.28
30.87
67
24.64
Payout ratio%
2.29
2.41
0.40
3.22
0.75
0.40
0.43
0.73
0.40
0.40
11.93
0.40
0.58
45
908.3
Shares (diluted)M
693.1
603.5
590.1
557.1
577.4
604.0
616.9
525.1
448.0
432.1
900.2
(5.63%)
(6.17%)
63
16.94
Buyback yield%
14.70
17.31
18.17
15.79
13.06
12.59
15.37
17.68
19.26
17.52
9.24
17.52
16.55
30
1.493
D/E ratiox
1.987
2.169
2.590
2.751
2.766
3.065
3.134
3.294
3.926
4.418
0.185
3.294
2.915
35
0.729
Enterprise value¥B
2.314
2.291
2.521
2.599
2.798
2.814
2.715
3.004
2.851
3.078
2.058
1.92%
2.08%
16
3.049
LT debt¥B
3.027
3.220
3.402
3.544
3.670
3.986
3.986
4.212
3.892
4.385
1.679
3.62%
5.04%
22
Revenue
¥3.456B
7.36%
1.00×
Cost of revenue
¥1.775B
7.69%
1.03×
Operating expenses
¥740.1M
7.17%
0.98×
Cash and investments
21.61%
Property and equipment
19.17%
Spread over hurdle
74.25%