1.349
Revenue¥B
1.124
1.140
1.180
1.178
1.225
1.270
1.300
1.323
1.314
1.346
1.437
1.92%
1.86%
33
25.50
Revenue growth%
27.78
25.05
26.19
23.67
24.53
23.33
23.71
22.84
20.50
22.56
21.84
22.84
23.69
30
29.93
Gross margin%
27.29
24.80
27.56
25.07
27.70
27.77
27.87
28.73
30.43
31.48
24.16
28.73
27.73
90
6.10
Operating margin%
19.74
18.71
15.72
13.75
16.42
14.52
12.45
12.37
9.75
10.45
5.53
12.37
14.14
17
26.60
Net margin%
32.01
34.20
31.85
32.27
31.59
32.03
33.06
30.65
28.52
26.12
8.15
30.65
31.93
52
24.37
P/E ratio (avg)x
23.03
20.27
19.00
18.42
16.95
15.44
14.36
13.18
12.99
13.99
13.75
13.99
16.19
70
19.23
EV/EBITx
11.73
12.66
13.84
15.32
16.99
16.87
18.09
18.48
18.16
18.84
27.22
18.16
16.93
63
17.24
FCF yield (avg)%
23.12
21.64
24.32
25.98
28.79
28.06
28.42
27.26
25.96
23.49
5.65
27.26
25.97
62
13.90
FCF margin%
22.46
23.88
21.82
20.04
23.03
21.60
19.35
22.14
21.83
21.69
7.04
21.69
21.82
24
0.183
FCF / Net incomex
0.404
0.434
0.429
0.424
0.376
0.359
0.340
0.338
0.314
0.320
0.951
0.338
0.368
32
6.59
ROIC%
17.91
17.41
20.04
17.07
17.36
15.31
14.36
13.19
10.19
12.40
9.86
13.19
16.19
83
8.55
Return on equity%
21.62
24.28
21.79
21.49
19.51
17.35
14.94
12.15
15.08
18.07
3.48
15.08
18.79
63
14.85
Return on assets%
17.07
17.94
15.24
17.96
19.40
22.36
22.08
22.15
22.17
21.09
26.63
22.15
20.24
43
0.45
EPS¥
0.20
0.22
0.25
0.27
0.33
0.36
0.39
0.44
0.53
0.58
0.46
12.40%
11.43%
—
7.10
EPS growth%
8.69
6.32
6.23
4.79
3.80
1.01
0.40
0.56
0.40
0.40
26.91
0.40
2.41
33
0.36
Bookvalue per sh¥
0.27
0.28
0.29
0.27
0.26
0.25
0.29
0.27
0.30
0.31
0.13
3.38%
2.79%
—
0.63
FCF per share¥
0.40
0.42
0.45
0.49
0.49
0.52
0.54
0.55
0.58
0.59
0.53
3.88%
3.23%
—
0.47
Dividend per sh¥
0.98
1.12
1.18
1.23
1.43
1.46
1.54
1.79
2.05
2.35
0.55
10.37%
10.90%
—
20.72
Div yield (avg)%
22.82
22.69
24.09
22.89
21.98
20.69
20.03
22.20
24.22
22.47
6.68
22.20
22.58
52
19.19
Payout ratio%
26.52
24.82
26.15
27.92
27.19
24.24
24.59
27.29
25.07
26.89
17.71
25.07
26.33
89
663.3
Shares (diluted)M
472.0
465.1
507.4
501.5
510.8
514.9
553.2
555.9
497.5
441.0
674.3
(2.89%)
0.01%
24
3.22
Buyback yield%
34.48
33.54
33.91
32.37
31.18
33.33
33.96
36.93
34.34
35.05
4.38
34.34
33.94
44
1.270
D/E ratiox
1.866
1.700
1.789
1.874
1.828
1.971
1.874
2.038
1.946
1.908
1.594
1.946
1.874
61
0.856
Enterprise value¥B
0.239
0.220
0.201
0.215
0.210
0.213
0.220
0.222
0.223
0.216
1.188
0.58%
(0.47%)
74
406.6
LT debt¥M
550.0
566.2
494.2
454.7
388.6
370.2
364.5
356.3
370.8
357.3
200.6
(1.66%)
(4.29%)
84
Revenue
¥1.346B
1.86%
1.00×
Cost of revenue
¥939.4M
1.83%
1.00×
Operating expenses
¥151.4M
0.80%
0.90×
Property and equipment
20.25%
Cash and investments
18.72%
Spread over hurdle
61.23%