0.340
Revenue¥B
0.643
0.673
0.706
0.757
0.814
0.842
0.887
0.952
0.992
1.038
0.352
4.98%
5.56%
14
28.62
Revenue growth%
10.50
12.40
14.41
12.91
11.83
9.51
8.17
7.64
6.17
3.87
5.50
7.64
10.00
80
26.62
Gross margin%
22.21
19.85
17.68
19.76
18.37
17.04
15.60
17.84
16.60
18.37
8.59
17.04
18.10
81
21.39
Operating margin%
22.42
25.21
26.74
26.38
25.32
23.96
22.51
22.57
21.00
20.94
12.98
22.51
23.26
71
18.73
Net margin%
34.53
34.24
32.38
33.00
34.26
32.74
32.04
33.95
33.74
33.02
25.66
33.02
33.38
45
30.69
P/E ratio (avg)x
45.20
48.75
52.01
51.74
54.85
57.52
60.72
61.68
61.10
70.78
18.84
61.10
56.19
89
15.68
EV/EBITx
18.26
18.45
18.79
18.87
22.13
21.26
21.13
22.70
22.71
23.91
32.90
22.70
21.19
93
20.99
FCF yield (avg)%
24.44
25.78
26.11
27.46
26.47
24.77
27.69
25.39
25.53
28.41
5.61
25.53
25.95
70
26.98
FCF margin%
1.25
0.40
2.19
0.40
1.77
2.19
1.89
1.97
2.48
2.42
18.11
2.19
1.93
31
0.756
FCF / Net incomex
0.598
0.655
0.622
0.633
0.695
0.651
0.714
0.775
0.776
0.864
0.803
0.775
0.675
28
6.68
ROIC%
5.57
5.68
7.15
6.12
8.67
8.38
11.33
14.23
14.30
17.29
7.18
14.23
8.52
62
18.44
Return on equity%
23.35
24.56
24.82
27.36
29.26
27.74
28.90
29.89
32.08
29.61
20.06
29.61
28.32
39
21.41
Return on assets%
14.79
17.07
17.55
19.63
22.23
23.91
22.03
22.71
23.83
24.53
2.49
23.83
22.13
26
0.26
EPS¥
0.26
0.29
0.31
0.33
0.38
0.40
0.45
0.47
0.51
0.56
0.27
7.77%
8.01%
—
13.11
EPS growth%
18.46
17.46
17.49
18.86
20.57
23.50
22.17
21.58
19.26
17.64
9.25
21.58
19.06
50
0.36
Bookvalue per sh¥
0.35
0.37
0.41
0.46
0.52
0.55
0.54
0.61
0.68
0.73
0.20
6.78%
7.67%
—
0.53
FCF per share¥
0.51
0.50
0.53
0.50
0.45
0.49
0.53
0.53
0.56
0.57
0.22
4.64%
1.01%
—
0.64
Dividend per sh¥
0.66
0.67
0.66
0.72
0.72
0.68
0.75
0.72
0.79
0.76
0.43
1.15%
2.69%
—
26.55
Div yield (avg)%
28.43
29.50
30.73
29.18
29.00
26.05
25.12
23.33
21.35
23.70
27.37
23.70
27.24
85
2.56
Payout ratio%
11.40
11.78
11.36
8.96
10.41
7.76
9.11
7.28
7.55
9.23
24.56
7.76
9.17
37
906.3
Shares (diluted)M
864.2
767.2
780.1
782.3
785.9
871.1
940.9
993.5
993.6
929.6
872.1
3.42%
1.02%
31
27.84
Buyback yield%
7.30
10.01
12.92
15.61
14.73
13.63
11.16
12.34
10.59
9.22
6.53
11.16
11.75
86
0.290
D/E ratiox
1.486
1.704
1.573
1.615
1.563
1.775
1.971
2.026
2.124
2.352
0.532
2.026
1.740
45
0.623
Enterprise value¥B
0.768
0.773
0.920
0.995
1.128
1.085
1.155
1.157
1.313
1.402
0.073
4.46%
7.61%
94
213.3
LT debt¥M
40.30
38.05
37.02
37.63
39.54
41.98
39.62
43.07
39.65
40.95
529.6
0.70%
(0.74%)
77
Revenue
¥1.038B
5.56%
1.00×
Cost of revenue
¥701.6M
5.47%
0.99×
Operating expenses
¥245.6M
5.92%
1.03×
Property and equipment
16.25%
Cash and investments
16.23%
Spread over hurdle
(2.88%)