0.545
Revenue¥B
0.857
0.876
0.898
0.943
1.003
1.062
1.128
1.183
1.222
1.265
0.593
4.75%
4.37%
93
23.41
Revenue growth%
28.88
26.12
24.27
22.08
20.71
19.86
17.72
18.50
21.50
24.13
22.51
19.86
21.79
32
18.85
Gross margin%
10.38
8.76
11.21
9.59
9.28
7.68
5.81
6.57
7.80
7.34
7.42
7.34
8.28
71
6.77
Operating margin%
22.94
20.73
18.64
20.50
23.00
24.91
25.25
27.26
29.68
28.38
21.19
27.26
23.95
68
5.81
Net margin%
10.76
12.43
10.29
10.39
9.20
11.18
8.79
11.35
13.12
14.66
28.08
11.35
10.97
56
24.25
P/E ratio (avg)x
27.16
24.57
21.57
20.30
20.20
21.21
21.05
20.09
18.98
16.69
36.62
20.09
20.68
93
12.40
EV/EBITx
35.99
39.45
45.53
51.09
48.36
46.20
49.26
49.60
52.68
54.15
8.908
49.60
48.81
53
7.49
FCF yield (avg)%
23.59
22.38
20.53
23.20
22.61
20.13
19.49
16.57
16.65
13.74
19.40
16.65
20.33
39
20.64
FCF margin%
17.12
16.06
18.03
15.33
17.95
19.53
19.62
22.42
24.25
23.74
19.52
22.42
18.78
22
1.484
FCF / Net incomex
0.341
0.338
0.360
0.344
0.407
0.417
0.466
0.534
0.556
0.608
1.005
0.534
0.412
67
18.74
ROIC%
12.85
13.20
12.03
14.17
14.16
15.98
16.46
18.82
21.04
22.06
11.96
18.82
15.08
62
8.95
Return on equity%
21.92
24.41
24.64
22.28
24.71
26.59
24.38
26.48
28.64
26.44
7.60
26.48
24.67
60
3.46
Return on assets%
19.46
17.25
19.05
17.19
15.91
13.28
13.29
12.85
13.02
13.25
24.58
13.25
14.60
72
0.58
EPS¥
0.94
1.06
1.16
1.18
1.18
1.38
1.33
1.39
1.59
1.74
0.65
8.16%
7.55%
—
8.52
EPS growth%
2.15
0.95
3.46
3.47
3.71
0.76
3.09
4.44
4.51
4.02
5.14
4.02
3.47
54
0.43
Bookvalue per sh¥
0.56
0.56
0.51
0.56
0.52
0.57
0.60
0.56
0.51
0.52
0.62
(0.21%)
(1.17%)
—
0.71
FCF per share¥
0.74
0.77
0.79
0.81
0.91
0.94
1.09
1.08
1.21
1.38
0.16
8.69%
5.94%
—
0.49
Dividend per sh¥
0.33
0.35
0.37
0.36
0.39
0.38
0.41
0.42
0.41
0.43
0.50
2.10%
2.16%
—
11.02
Div yield (avg)%
19.51
19.15
20.01
21.49
19.23
17.66
16.63
17.67
17.66
14.70
18.81
17.66
18.41
92
7.09
Payout ratio%
22.33
24.89
26.03
24.62
23.59
24.80
23.64
23.37
24.33
26.10
14.10
24.33
24.47
9
352.7
Shares (diluted)M
380.4
390.8
354.4
386.3
424.8
382.0
420.6
405.2
386.3
340.8
357.8
(4.31%)
(0.30%)
77
16.23
Buyback yield%
28.01
27.37
26.99
26.89
26.30
28.22
28.06
26.18
26.78
29.55
12.03
28.06
27.18
82
0.528
D/E ratiox
1.636
1.660
1.892
1.947
1.962
2.146
2.366
2.303
2.488
2.819
1.188
2.366
2.054
20
0.814
Enterprise value¥B
0.882
0.801
0.813
0.749
0.811
0.796
0.877
0.857
0.880
0.824
1.009
0.33%
(1.45%)
77
0.403
LT debt¥B
1.182
1.161
1.087
1.067
1.036
1.021
1.155
1.279
1.421
1.471
0.111
7.26%
2.44%
58
Revenue
¥1.265B
4.37%
1.00×
Cost of revenue
¥742.2M
4.33%
1.00×
Operating expenses
¥259.2M
4.59%
1.02×
Cash and investments
16.61%
Property and equipment
14.66%
Spread over hurdle
20.40%