0.795
Revenue¥B
0.886
0.961
1.039
1.078
1.137
1.206
1.292
1.381
1.431
1.512
0.865
5.87%
6.33%
74
9.43
Revenue growth%
23.17
22.96
21.60
19.48
18.42
20.44
20.09
19.62
18.16
19.11
29.20
19.62
19.85
11
2.16
Gross margin%
12.83
11.85
10.65
9.08
11.95
14.38
15.85
15.39
17.86
19.92
21.35
15.85
13.60
24
6.67
Operating margin%
10.66
8.30
7.45
6.25
9.08
11.22
10.19
8.17
10.37
9.37
8.99
10.19
9.23
59
18.96
Net margin%
3.48
2.62
5.25
6.58
4.13
3.47
2.22
0.65
0.40
0.40
27.18
0.65
3.04
27
26.68
P/E ratio (avg)x
18.27
21.44
23.92
26.70
27.04
26.38
30.26
29.33
34.43
32.58
31.27
30.26
26.87
35
17.55
EV/EBITx
37.75
36.38
37.62
37.13
37.58
35.14
33.20
32.43
30.84
31.81
8.281
32.43
35.76
85
21.92
FCF yield (avg)%
19.96
20.96
22.10
22.19
22.88
24.55
23.46
22.39
21.68
23.68
7.97
23.46
22.29
64
19.58
FCF margin%
6.06
7.35
9.83
10.26
8.41
5.95
3.61
3.73
0.73
0.40
8.87
3.61
6.01
8
0.946
FCF / Net incomex
0.686
0.714
0.668
0.656
0.725
0.706
0.738
0.849
0.976
1.039
0.249
0.849
0.719
87
2.99
ROIC%
24.38
27.31
28.85
29.88
28.88
30.59
32.22
30.40
31.08
31.56
6.84
31.08
30.14
66
15.99
Return on equity%
16.18
17.51
15.68
15.53
15.04
14.93
14.68
16.97
16.40
16.60
14.13
16.40
15.93
70
29.84
Return on assets%
21.29
22.16
21.29
23.46
22.68
20.07
23.06
23.96
21.51
19.86
14.56
21.51
21.83
9
0.43
EPS¥
2.50
2.47
2.82
3.03
3.62
3.94
3.96
4.37
4.74
4.66
0.48
5.19%
6.05%
—
14.28
EPS growth%
3.59
5.53
5.37
3.02
2.73
4.68
2.15
0.58
0.40
0.40
28.82
0.58
2.88
16
0.87
Bookvalue per sh¥
2.23
2.30
2.20
2.33
2.38
2.29
2.34
2.52
2.52
2.31
0.65
(0.53%)
1.35%
—
0.69
FCF per share¥
1.84
1.98
2.09
2.06
2.00
1.93
2.11
2.29
2.61
2.90
1.09
7.70%
5.23%
—
0.67
Dividend per sh¥
0.51
0.49
0.50
0.45
0.43
0.44
0.47
0.42
0.45
0.48
1.78
2.22%
(1.52%)
—
12.85
Div yield (avg)%
25.70
23.50
20.82
19.50
18.84
19.34
22.33
20.28
21.74
22.34
19.82
21.74
21.28
63
11.34
Payout ratio%
13.19
15.37
14.96
16.65
14.69
14.03
11.68
9.63
12.29
13.38
18.42
12.29
13.70
76
225.4
Shares (diluted)M
235.9
220.1
237.3
234.0
258.7
276.4
249.9
242.9
273.7
260.2
221.4
0.11%
0.43%
22
24.25
Buyback yield%
22.89
19.97
17.04
17.80
15.24
17.80
17.79
19.63
17.15
18.08
13.12
17.80
17.80
72
1.780
D/E ratiox
0.783
0.876
0.847
0.792
0.770
0.855
0.885
0.954
1.039
1.053
0.845
0.954
0.866
11
1.176
Enterprise value¥B
1.318
1.400
1.387
1.213
1.085
1.056
0.977
1.047
0.922
0.853
0.594
(4.69%)
(3.76%)
92
0.727
LT debt¥B
1.135
1.082
1.176
1.194
1.174
1.219
1.246
1.155
1.057
0.965
1.042
(3.84%)
(2.58%)
56
Revenue
¥1.512B
6.33%
1.00×
Cost of revenue
¥1.058B
6.33%
1.00×
Operating expenses
¥309.8M
6.15%
0.98×
Cash and investments
19.47%
Property and equipment
15.41%
Spread over hurdle
(2.65%)