0.489
Revenue¥B
0.806
0.813
0.853
0.885
0.902
0.917
0.928
0.972
1.006
1.031
0.539
2.70%
2.56%
88
26.39
Revenue growth%
20.90
19.92
18.38
16.38
14.02
13.60
12.50
13.75
15.58
13.63
25.28
13.63
14.80
56
2.97
Gross margin%
25.51
22.64
25.56
28.54
28.63
26.54
23.76
23.96
22.09
24.08
4.76
23.96
24.80
41
23.13
Operating margin%
6.43
3.86
2.80
3.61
6.23
7.78
7.67
6.04
5.30
8.15
12.22
7.67
6.13
10
2.24
Net margin%
21.19
22.09
20.89
19.52
18.27
16.75
13.98
12.22
11.86
11.90
26.67
12.22
17.51
87
28.98
P/E ratio (avg)x
10.54
10.21
10.93
11.96
11.72
12.24
10.69
10.06
9.367
9.253
33.70
10.06
10.62
15
33.40
EV/EBITx
11.56
11.80
12.04
11.37
10.08
9.842
9.956
8.730
8.501
7.962
37.77
8.730
10.02
49
25.76
FCF yield (avg)%
14.18
12.32
11.74
13.33
10.56
11.06
8.68
6.42
5.27
2.64
3.24
6.42
10.81
13
10.12
FCF margin%
21.32
23.27
26.23
24.52
22.47
22.90
21.64
20.09
17.64
16.25
14.12
20.09
22.05
30
0.792
FCF / Net incomex
1.556
1.546
1.553
1.686
1.958
1.929
2.109
2.339
2.668
2.771
0.343
2.339
1.943
32
22.75
ROIC%
18.92
20.85
20.62
23.05
22.68
24.89
27.27
29.95
30.12
30.97
11.38
29.95
23.97
82
12.36
Return on equity%
12.94
12.44
10.16
12.29
10.45
8.94
7.95
10.02
8.19
6.49
16.61
8.19
10.09
20
16.39
Return on assets%
19.74
22.66
20.49
19.78
20.12
21.33
21.42
19.31
21.80
19.01
17.62
21.33
20.30
74
0.87
EPS¥
1.06
0.94
0.84
0.92
0.88
0.78
0.83
0.88
0.93
0.88
0.96
(0.10%)
(1.51%)
—
11.20
EPS growth%
12.25
13.10
15.80
16.42
19.30
16.59
19.08
17.72
19.51
17.09
8.78
17.72
16.84
18
0.40
Bookvalue per sh¥
1.12
1.11
1.20
1.17
1.01
1.01
0.99
1.02
0.88
0.85
0.57
(3.39%)
(2.01%)
—
1.42
FCF per share¥
0.31
0.35
0.40
0.43
0.43
0.49
0.48
0.46
0.42
0.39
0.30
(1.77%)
3.32%
—
0.53
Dividend per sh¥
0.86
0.80
0.76
0.86
0.83
0.96
0.99
1.03
1.17
1.19
1.41
7.29%
3.33%
—
18.48
Div yield (avg)%
0.40
1.96
1.41
0.88
2.50
2.14
4.43
5.03
5.23
6.07
12.92
5.03
2.32
69
7.58
Payout ratio%
21.61
23.05
22.07
21.44
21.11
23.11
25.56
28.23
27.19
28.64
4.07
27.19
23.08
43
477.2
Shares (diluted)M
595.6
679.9
635.9
664.4
651.9
633.3
650.6
659.7
642.6
599.5
488.7
(1.66%)
1.01%
7
29.61
Buyback yield%
8.49
6.26
6.61
4.20
5.61
7.38
6.73
5.49
2.49
3.53
6.84
5.49
5.94
43
1.239
D/E ratiox
0.153
0.137
0.146
0.154
0.164
0.162
0.164
0.171
0.166
0.151
0.601
0.164
0.158
37
0.577
Enterprise value¥B
1.077
1.276
1.376
1.467
1.686
1.739
1.856
2.143
2.502
2.656
0.984
9.52%
9.57%
52
341.8
LT debt¥M
474.7
471.7
559.1
594.7
708.7
765.0
756.4
744.3
804.9
859.5
544.9
3.94%
8.17%
85
Revenue
¥1.031B
2.56%
1.00×
Cost of revenue
¥710.9M
2.69%
1.01×
Operating expenses
¥121.7M
1.47%
0.90×
Property and equipment
18.73%
Cash and investments
17.42%
Spread over hurdle
23.59%