0.432
Revenue¥B
1.316
1.388
1.462
1.525
1.644
1.782
1.877
2.037
2.201
2.333
0.472
7.25%
6.65%
13
7.53
Revenue growth%
13.54
12.18
11.91
10.33
10.59
10.41
13.22
10.78
7.78
9.63
25.30
10.41
10.69
84
11.71
Gross margin%
8.70
9.88
9.77
7.93
6.26
4.45
2.92
0.46
0.40
1.58
15.31
1.58
5.36
10
18.45
Operating margin%
9.41
10.00
11.31
12.81
14.11
15.59
17.08
15.24
16.46
16.27
24.90
16.27
14.67
66
29.92
Net margin%
3.28
0.69
1.46
0.40
0.40
2.81
4.55
7.03
5.39
7.44
7.98
5.39
3.04
14
20.86
P/E ratio (avg)x
45.77
50.98
52.93
62.95
69.14
75.18
85.36
97.78
106.4
116.1
26.33
97.78
72.16
61
36.04
EV/EBITx
24.68
22.61
22.94
25.02
27.11
25.45
22.17
23.48
24.90
22.17
28.27
23.48
24.08
61
3.35
FCF yield (avg)%
18.33
19.88
20.22
20.95
19.84
20.42
19.79
17.41
18.50
17.98
7.21
18.50
19.81
11
21.21
FCF margin%
26.52
23.82
23.20
24.29
21.94
20.28
20.58
20.28
17.69
17.20
18.64
20.28
21.26
61
0.937
FCF / Net incomex
0.189
0.214
0.225
0.255
0.285
0.337
0.344
0.365
0.388
0.390
0.505
0.365
0.311
86
14.60
ROIC%
20.78
18.27
20.06
17.67
17.76
17.70
15.98
17.42
16.13
17.27
27.91
17.27
17.69
35
6.64
Return on equity%
18.81
18.34
20.22
19.36
16.54
15.73
15.35
16.66
15.91
18.77
23.28
15.91
17.50
37
5.52
Return on assets%
21.09
21.10
19.00
20.71
18.01
17.85
16.32
15.64
16.97
17.55
27.18
16.97
17.93
82
2.97
EPS¥
6.52
6.68
5.90
6.41
6.12
6.44
6.26
5.81
5.16
4.84
3.30
(4.58%)
(2.02%)
—
26.37
EPS growth%
20.58
21.37
22.84
25.50
28.11
25.79
23.74
24.96
26.15
24.29
2.64
24.96
24.63
67
5.61
Bookvalue per sh¥
1.29
1.48
1.54
1.52
1.56
1.75
2.00
2.04
2.31
2.47
5.79
9.69%
7.62%
—
1.62
FCF per share¥
5.66
5.06
5.22
5.25
4.58
4.07
4.05
4.42
4.12
4.11
2.89
(2.15%)
(3.34%)
—
2.44
Dividend per sh¥
3.34
3.50
3.92
3.96
3.76
4.18
4.63
4.59
4.54
4.45
1.59
3.40%
3.82%
—
11.30
Div yield (avg)%
4.10
4.83
2.81
1.80
0.40
0.40
0.40
0.40
0.40
1.31
14.23
0.40
0.86
37
3.50
Payout ratio%
15.97
18.61
20.08
18.87
20.86
18.13
17.12
19.00
21.37
22.35
3.04
19.00
18.93
30
162.4
Shares (diluted)M
247.2
271.8
291.3
332.1
364.9
429.2
493.0
565.3
599.9
633.9
166.1
11.68%
11.21%
66
21.08
Buyback yield%
19.65
19.44
20.00
19.69
22.18
20.74
22.79
20.09
22.88
22.87
20.32
22.79
20.41
6
0.671
D/E ratiox
1.604
1.507
1.459
1.482
1.431
1.462
1.635
1.546
1.700
1.603
1.413
1.603
1.527
30
1.881
Enterprise value¥B
1.448
1.434
1.451
1.481
1.532
1.716
1.624
1.597
1.712
1.915
1.528
4.56%
1.83%
80
0.649
LT debt¥B
0.343
0.346
0.323
0.357
0.383
0.357
0.357
0.343
0.316
0.346
1.639
(1.99%)
(0.56%)
89
Revenue
¥2.333B
6.65%
1.00×
Cost of revenue
¥1.483B
6.72%
1.01×
Operating expenses
¥346.7M
6.76%
1.01×
Property and equipment
18.59%
Cash and investments
17.28%
Spread over hurdle
88.56%