1.243
Revenue¥B
1.021
1.068
1.131
1.195
1.253
1.284
1.360
1.442
1.534
1.627
1.384
5.37%
5.21%
42
11.07
Revenue growth%
14.92
15.00
16.80
16.28
16.44
14.46
14.00
15.70
16.22
18.70
28.59
15.70
15.96
85
22.32
Gross margin%
13.33
13.22
16.16
14.79
13.48
14.55
16.37
16.64
17.10
18.50
25.93
16.64
15.48
66
2.91
Operating margin%
24.68
22.46
22.18
20.72
21.44
18.67
18.27
19.30
20.87
19.01
21.34
19.01
20.79
46
16.29
Net margin%
28.77
27.00
26.07
25.77
27.85
30.15
30.43
31.14
30.23
30.56
20.36
30.43
29.46
54
32.61
P/E ratio (avg)x
13.93
14.80
16.48
18.57
18.35
19.20
18.27
17.45
17.95
17.02
23.92
17.95
17.70
5
33.28
EV/EBITx
55.60
59.59
58.62
59.32
71.10
73.83
79.54
86.12
103.3
121.1
27.21
86.12
72.47
44
17.57
FCF yield (avg)%
9.34
6.34
9.29
10.17
11.62
13.09
14.22
16.44
18.33
17.77
20.48
16.44
12.36
56
15.57
FCF margin%
25.29
23.14
20.56
18.09
20.37
19.80
19.59
17.65
15.34
18.25
2.13
18.25
19.69
34
0.981
FCF / Net incomex
1.042
1.110
1.124
1.067
1.203
1.164
1.340
1.315
1.259
1.422
0.409
1.315
1.184
54
28.87
ROIC%
6.65
7.82
8.18
6.92
5.13
2.65
4.43
3.56
6.39
9.20
14.43
4.43
6.52
27
25.53
Return on equity%
12.10
11.80
13.07
12.14
11.02
8.05
5.51
5.86
3.62
3.64
20.15
5.51
9.54
39
29.20
Return on assets%
24.66
23.19
24.86
25.35
28.16
25.52
25.79
25.43
28.39
29.81
6.04
25.79
25.47
83
1.39
EPS¥
0.53
0.56
0.59
0.58
0.62
0.67
0.64
0.56
0.51
0.50
1.46
(4.30%)
(0.89%)
—
17.03
EPS growth%
31.80
32.75
31.58
31.91
34.70
35.38
38.13
35.20
32.39
31.97
17.08
35.20
32.57
24
1.34
Bookvalue per sh¥
0.38
0.41
0.45
0.39
0.43
0.45
0.42
0.37
0.34
0.35
0.85
(4.31%)
(2.22%)
—
0.80
FCF per share¥
0.50
0.48
0.53
0.49
0.44
0.45
0.47
0.49
0.51
0.46
0.44
0.86%
(1.15%)
—
0.20
Dividend per sh¥
0.26
0.27
0.30
0.33
0.30
0.33
0.36
0.40
0.38
0.40
0.34
5.93%
3.47%
—
3.51
Div yield (avg)%
16.80
17.65
20.39
22.04
22.85
25.82
27.60
25.41
25.17
22.53
16.96
25.41
22.69
74
4.78
Payout ratio%
26.75
29.57
30.85
30.78
32.68
30.47
28.82
30.53
29.11
31.50
3.93
30.47
30.50
90
246.0
Shares (diluted)M
276.7
299.6
295.4
279.7
275.2
313.3
312.2
315.4
324.5
349.6
246.8
4.90%
3.86%
59
23.55
Buyback yield%
24.89
23.11
21.39
20.68
22.52
21.85
23.95
22.96
25.73
24.57
18.79
23.95
23.03
79
0.762
D/E ratiox
1.464
1.668
1.766
2.078
2.271
2.627
2.929
3.102
3.444
3.447
0.807
3.102
2.449
22
0.869
Enterprise value¥B
0.904
1.033
1.056
1.055
1.086
1.273
1.509
1.598
1.661
1.758
0.630
10.12%
7.62%
93
0.513
LT debt¥B
0.963
1.090
1.152
1.289
1.489
1.579
1.821
1.838
1.894
1.881
0.615
4.79%
7.38%
9
Revenue
¥1.627B
5.21%
1.00×
Cost of revenue
¥787.8M
5.24%
1.00×
Operating expenses
¥372.5M
4.85%
0.97×
Property and equipment
18.46%
Cash and investments
15.31%
Spread over hurdle
28.32%