0.421
Revenue¥B
2.422
2.606
2.705
2.801
3.036
3.233
3.367
3.542
3.825
4.090
0.429
6.14%
5.91%
74
2.94
Revenue growth%
11.97
11.86
13.21
10.44
11.32
14.16
13.45
12.80
14.62
17.51
14.32
14.16
13.01
56
26.46
Gross margin%
4.31
2.97
2.13
0.40
0.40
0.60
0.48
2.91
5.20
6.41
4.78
2.91
2.52
63
5.44
Operating margin%
3.23
2.74
0.40
0.40
0.40
0.40
0.40
0.40
3.13
1.20
10.39
0.40
0.40
48
2.96
Net margin%
17.63
14.86
12.22
13.53
11.41
11.26
14.07
15.15
17.70
18.66
16.67
15.15
14.46
8
26.71
P/E ratio (avg)x
34.97
35.40
41.16
39.82
44.34
42.55
48.38
54.99
54.54
53.63
34.04
53.63
43.45
76
13.82
EV/EBITx
16.98
17.34
17.36
15.75
15.68
15.03
13.73
13.25
14.00
15.64
17.39
14.00
15.66
9
11.36
FCF yield (avg)%
9.49
6.86
7.87
6.29
8.77
7.38
8.61
7.69
8.46
9.70
15.83
8.46
8.16
41
7.33
FCF margin%
12.80
13.32
15.28
18.25
21.04
21.75
23.94
21.81
21.59
23.38
10.94
21.81
21.31
43
1.312
FCF / Net incomex
1.613
1.658
1.720
2.029
2.287
2.237
2.579
2.501
2.826
3.155
0.323
2.579
2.262
24
23.41
ROIC%
15.92
15.72
14.27
16.55
17.30
19.44
18.33
15.60
12.82
11.35
9.49
15.60
15.82
84
2.29
Return on equity%
11.79
11.14
9.60
8.45
11.43
12.22
10.85
9.60
10.63
11.65
13.69
10.85
10.99
9
22.39
Return on assets%
2.12
2.37
2.08
1.01
3.53
3.60
6.49
3.58
1.49
3.84
8.92
3.60
2.95
34
0.93
EPS¥
2.07
1.90
1.86
1.75
1.83
1.69
1.63
1.54
1.57
1.50
1.01
(3.89%)
(3.25%)
—
25.29
EPS growth%
25.54
25.51
28.44
26.93
24.62
22.06
20.97
21.52
19.03
20.02
23.50
20.97
23.34
43
0.54
Bookvalue per sh¥
0.90
1.06
1.07
1.14
1.34
1.50
1.45
1.64
1.62
1.58
0.81
3.28%
6.67%
—
0.95
FCF per share¥
0.59
0.61
0.65
0.67
0.75
0.86
0.91
0.85
0.87
0.91
1.84
4.01%
5.69%
—
1.68
Dividend per sh¥
3.30
3.42
3.90
4.12
4.25
4.69
5.28
4.82
4.43
4.26
2.33
0.06%
3.28%
—
22.59
Div yield (avg)%
19.21
17.74
16.40
18.18
20.47
18.06
17.71
16.10
15.15
12.84
25.07
16.10
17.72
58
19.58
Payout ratio%
10.97
13.67
11.37
11.42
8.51
6.76
3.80
3.92
6.27
7.13
28.09
6.27
7.82
39
949.9
Shares (diluted)M
658.3
624.0
645.0
596.8
649.6
600.6
589.2
515.2
513.8
553.5
940.1
(3.15%)
(2.40%)
69
25.52
Buyback yield%
5.57
4.13
4.04
4.19
6.50
6.14
8.15
11.14
10.97
9.78
8.33
9.78
6.32
8
0.637
D/E ratiox
0.506
0.474
0.445
0.454
0.450
0.438
0.381
0.337
0.285
0.308
1.306
0.337
0.441
65
2.853
Enterprise value¥B
1.937
2.232
2.457
2.497
2.667
3.007
3.451
4.061
4.689
4.942
1.014
13.13%
11.10%
61
2.811
LT debt¥B
1.552
1.790
1.645
1.679
1.744
1.855
2.118
2.138
2.010
2.266
2.280
5.37%
5.10%
16
Revenue
¥4.090B
5.91%
1.00×
Cost of revenue
¥2.462B
5.80%
0.99×
Operating expenses
¥539.4M
6.24%
1.03×
Property and equipment
18.04%
Cash and investments
16.45%
Return on capital
180.17%
Spread over hurdle
171.41%