0.904
Revenue¥B
0.588
0.628
0.675
0.734
0.788
0.851
0.915
0.996
1.060
1.106
0.931
7.01%
7.17%
19
4.30
Revenue growth%
9.82
12.65
11.07
11.10
9.72
10.80
10.95
11.44
10.75
12.48
25.38
10.95
11.01
11
21.25
Gross margin%
25.53
24.78
26.02
27.91
26.36
25.35
23.16
26.06
24.67
27.65
20.13
25.35
25.78
53
5.86
Operating margin%
6.89
4.75
3.70
3.76
3.73
4.63
2.11
1.56
2.07
3.86
3.37
2.11
3.74
8
9.58
Net margin%
18.39
20.66
19.66
19.98
22.75
25.48
26.32
25.79
24.56
23.99
3.01
25.48
23.37
13
21.10
P/E ratio (avg)x
24.15
25.41
29.06
30.14
30.24
31.50
30.48
33.68
34.77
41.27
28.39
33.68
30.36
29
27.29
EV/EBITx
23.07
24.55
27.65
30.59
32.92
31.20
27.96
29.61
33.26
31.07
13.33
31.07
30.10
41
9.54
FCF yield (avg)%
17.51
16.03
15.08
16.76
19.16
16.45
13.73
16.66
13.68
15.72
22.30
15.72
16.24
12
22.56
FCF margin%
23.69
25.98
24.12
24.86
22.61
25.17
26.27
28.45
26.05
24.27
9.31
26.05
25.02
57
1.460
FCF / Net incomex
0.340
0.377
0.355
0.320
0.292
0.268
0.246
0.242
0.226
0.257
0.985
0.246
0.280
84
3.34
ROIC%
3.16
0.60
0.73
0.88
0.40
0.51
0.69
0.40
0.40
1.19
4.35
0.51
0.65
45
5.40
Return on equity%
22.85
22.95
22.12
22.16
24.22
26.01
27.58
28.12
29.16
28.88
7.66
28.12
25.12
43
5.52
Return on assets%
19.92
21.16
20.76
19.06
21.97
24.10
21.39
19.19
20.36
19.07
4.69
20.36
20.56
57
0.27
EPS¥
0.70
0.71
0.82
0.95
1.02
0.98
0.96
1.12
1.13
1.23
0.30
3.81%
6.37%
—
28.07
EPS growth%
25.93
28.21
30.44
29.81
31.28
31.01
31.61
29.00
31.12
33.09
5.89
31.12
30.72
59
1.28
Bookvalue per sh¥
0.52
0.59
0.64
0.63
0.65
0.69
0.77
0.85
0.84
0.82
0.22
4.71%
5.38%
—
1.01
FCF per share¥
1.58
1.56
1.62
1.66
1.95
1.95
2.31
2.24
2.63
2.70
1.17
6.77%
5.37%
—
0.98
Dividend per sh¥
1.21
1.08
1.01
0.90
0.95
1.02
0.88
0.83
0.81
0.78
0.56
(3.81%)
(3.70%)
—
21.40
Div yield (avg)%
25.84
25.39
23.43
25.40
27.26
29.19
27.49
26.31
23.81
23.72
10.46
26.31
25.62
65
23.38
Payout ratio%
0.61
0.40
0.40
0.40
0.40
0.40
0.90
2.91
1.56
0.40
8.38
0.90
0.40
12
447.0
Shares (diluted)M
407.1
443.6
401.1
367.3
384.0
395.4
367.9
400.7
437.2
485.4
455.8
4.80%
2.74%
51
20.74
Buyback yield%
9.85
12.47
12.10
14.15
12.84
11.80
9.75
7.52
7.01
5.91
22.22
7.52
10.83
76
0.592
D/E ratiox
1.819
1.849
2.001
2.226
2.568
2.828
3.219
3.140
3.410
4.082
0.431
3.219
2.698
77
230.2
Enterprise value¥M
219.1
238.0
256.6
268.5
291.6
264.0
286.0
301.9
281.0
261.8
162.5
(2.14%)
1.79%
76
0.236
LT debt¥B
0.656
0.667
0.715
0.783
0.747
0.856
0.836
0.946
1.032
1.066
0.932
7.36%
4.84%
8
Revenue
¥1.106B
7.17%
1.00×
Cost of revenue
¥514.2M
7.40%
1.02×
Operating expenses
¥224.9M
7.27%
1.01×
Cash and investments
16.78%
Property and equipment
13.64%
Spread over hurdle
26.56%