0.847
Revenue¥B
1.374
1.394
1.419
1.472
1.506
1.569
1.610
1.641
1.690
1.790
0.918
3.52%
3.12%
84
2.76
Revenue growth%
17.16
19.51
22.40
20.96
21.15
20.91
18.76
18.96
18.02
15.37
7.53
18.76
19.24
81
16.34
Gross margin%
3.44
2.71
0.40
0.40
1.14
1.60
0.49
2.72
0.56
0.40
20.90
0.56
0.85
41
17.08
Operating margin%
24.85
23.34
20.39
23.08
24.63
26.80
25.22
26.73
28.53
28.40
22.58
26.80
25.04
88
17.09
Net margin%
1.01
2.52
4.86
7.18
7.89
6.57
8.20
9.40
8.41
10.12
14.73
8.41
7.53
28
26.60
P/E ratio (avg)x
53.46
65.11
68.32
73.35
83.74
89.75
94.22
104.5
110.5
124.7
21.08
104.5
86.75
14
23.39
EV/EBITx
38.79
37.55
44.49
51.11
60.00
69.44
82.21
83.55
85.22
82.69
18.96
82.69
64.72
77
5.43
FCF yield (avg)%
21.34
20.54
23.11
23.66
25.24
23.99
26.17
28.68
28.82
31.43
18.78
28.68
24.62
88
27.29
FCF margin%
9.18
8.31
10.56
9.84
12.39
10.90
11.38
10.28
9.28
9.25
29.01
10.28
10.06
48
1.252
FCF / Net incomex
0.976
1.055
1.067
1.205
1.420
1.599
1.848
2.013
2.154
2.619
0.723
2.013
1.510
16
19.71
ROIC%
19.01
16.71
15.93
15.12
16.70
17.09
19.93
22.16
20.61
21.31
21.43
20.61
18.05
58
8.06
Return on equity%
25.20
27.52
28.12
30.06
29.78
29.41
30.48
27.50
28.99
31.17
20.88
29.41
29.20
11
12.14
Return on assets%
7.25
6.92
7.17
6.85
9.10
7.28
8.67
6.86
7.82
6.96
13.77
7.28
7.21
10
1.10
EPS¥
0.93
0.93
0.93
0.91
0.86
0.83
0.79
0.75
0.69
0.78
1.13
(2.00%)
(1.27%)
—
7.43
EPS growth%
5.63
4.91
4.52
3.01
5.87
8.11
10.77
13.50
11.28
12.27
10.88
11.28
6.99
61
0.83
Bookvalue per sh¥
1.31
1.26
1.37
1.30
1.42
1.34
1.42
1.35
1.55
1.61
2.11
2.55%
3.74%
—
1.62
FCF per share¥
1.20
1.24
1.28
1.26
1.28
1.37
1.53
1.76
1.72
1.65
2.03
5.18%
3.20%
—
2.11
Dividend per sh¥
0.40
0.35
0.32
0.31
0.28
0.30
0.30
0.28
0.31
0.29
1.73
0.42%
(3.38%)
—
5.60
Div yield (avg)%
1.49
0.96
1.69
0.40
0.40
1.52
1.91
1.13
2.97
4.41
25.45
1.91
1.50
54
23.48
Payout ratio%
28.69
30.82
32.27
30.81
33.69
34.28
32.05
34.26
34.73
32.41
23.92
34.26
32.34
29
297.2
Shares (diluted)M
225.4
235.6
216.5
217.4
204.9
212.7
230.2
235.8
222.6
206.0
293.0
0.11%
(1.96%)
69
17.35
Buyback yield%
25.68
27.58
27.06
26.10
26.12
28.31
28.75
26.52
24.78
24.54
23.26
26.52
26.32
78
0.745
D/E ratiox
1.498
1.570
1.582
1.734
1.645
1.793
1.784
1.795
1.780
1.989
1.069
1.793
1.757
93
1.378
Enterprise value¥B
0.859
0.823
0.756
0.809
0.825
0.718
0.699
0.697
0.697
0.665
1.306
(4.23%)
(1.76%)
28
0.230
LT debt¥B
1.942
2.156
2.325
2.502
2.947
2.950
3.461
3.569
3.895
4.251
0.769
7.60%
10.14%
76
Revenue
¥1.790B
3.12%
1.00×
Cost of revenue
¥962.0M
2.88%
0.98×
Operating expenses
¥332.1M
4.14%
1.10×
Cash and investments
15.71%
Property and equipment
14.07%
Spread over hurdle
31.86%