4.593
Revenue¥B
2.082
2.239
2.407
2.541
2.690
2.882
3.104
3.314
3.540
3.837
4.832
7.36%
6.90%
24
16.56
Revenue growth%
2.97
3.93
1.96
0.65
0.40
2.93
2.22
4.31
3.48
3.22
16.85
3.22
2.95
72
5.62
Gross margin%
20.75
19.72
20.69
20.63
23.50
26.43
29.09
27.68
29.17
27.30
14.51
27.68
24.97
61
5.49
Operating margin%
15.37
14.31
12.19
11.07
9.93
11.19
10.08
10.66
12.63
15.37
28.57
11.19
11.69
89
25.76
Net margin%
22.16
22.73
21.92
20.24
19.20
21.93
22.10
20.29
22.25
21.84
6.64
21.93
21.93
33
29.49
P/E ratio (avg)x
33.37
32.62
33.41
37.25
36.73
40.07
39.28
47.01
48.17
48.53
12.83
47.01
38.27
72
34.75
EV/EBITx
10.24
9.177
9.099
9.711
8.523
7.823
6.949
6.928
6.342
6.786
15.81
6.928
8.173
62
18.69
FCF yield (avg)%
10.16
11.04
8.97
6.17
7.47
6.31
6.61
6.57
8.38
6.84
20.99
6.61
7.16
9
29.22
FCF margin%
18.23
19.72
20.18
19.42
16.54
14.12
13.87
15.60
15.60
14.98
3.18
14.98
16.07
57
1.644
FCF / Net incomex
0.841
0.757
0.785
0.772
0.730
0.720
0.790
0.889
0.946
0.961
0.112
0.889
0.787
12
24.13
ROIC%
14.83
15.90
13.44
15.12
17.89
17.99
15.96
12.99
12.86
10.16
19.46
12.99
14.97
50
6.45
Return on equity%
15.94
18.38
20.18
19.47
21.39
23.12
24.81
26.82
28.41
28.44
17.79
26.82
22.26
42
29.72
Return on assets%
12.77
10.54
9.61
7.45
8.73
10.35
10.81
10.37
10.36
10.47
15.53
10.37
10.36
54
5.45
EPS¥
8.11
9.01
10.68
11.99
12.45
12.17
13.49
14.44
16.43
17.24
5.84
6.72%
7.78%
—
27.27
EPS growth%
15.27
12.51
13.96
14.52
17.39
17.27
15.76
13.97
15.26
14.70
28.77
15.26
14.98
36
3.54
Bookvalue per sh¥
1.23
1.22
1.16
1.07
1.08
1.24
1.23
1.37
1.30
1.28
3.63
3.32%
0.56%
—
3.08
FCF per share¥
2.67
2.41
2.63
2.56
2.43
2.57
2.48
2.66
2.90
3.15
4.65
5.29%
2.52%
—
1.31
Dividend per sh¥
3.14
3.27
3.70
4.18
4.40
4.91
5.72
6.17
6.99
8.34
5.86
13.62%
12.19%
—
27.77
Div yield (avg)%
10.37
11.57
9.02
6.91
7.70
7.40
8.35
7.68
9.40
7.48
5.18
7.68
8.03
73
7.58
Payout ratio%
28.08
26.66
28.28
30.46
31.83
32.34
30.74
28.10
27.98
25.77
6.85
28.10
28.19
24
316.5
Shares (diluted)M
285.6
286.7
310.6
301.3
315.5
285.4
298.0
262.7
260.8
237.4
319.0
(5.53%)
(2.15%)
39
24.05
Buyback yield%
30.12
28.88
27.95
26.46
26.51
24.99
22.16
21.69
23.52
25.88
11.50
23.52
26.17
64
0.949
D/E ratiox
1.332
1.371
1.398
1.360
1.486
1.574
1.601
1.792
1.904
2.174
1.195
1.792
1.530
84
3.229
Enterprise value¥B
0.785
0.696
0.746
0.684
0.688
0.617
0.594
0.550
0.512
0.473
3.920
(7.21%)
(5.41%)
79
0.727
LT debt¥B
3.910
4.263
4.822
5.470
5.217
5.436
5.578
5.289
5.353
4.969
1.499
(0.97%)
2.57%
35
Revenue
¥3.837B
6.90%
1.00×
Cost of revenue
¥2.686B
6.90%
1.00×
Operating expenses
¥671.7M
7.07%
1.02×
Cash and investments
16.89%
Property and equipment
16.77%
Spread over hurdle
(5.31%)