0.570
Revenue¥B
0.653
0.718
0.775
0.841
0.901
0.998
1.074
1.181
1.298
1.406
0.624
9.31%
8.90%
33
3.98
Revenue growth%
0.97
0.40
3.18
3.84
4.36
4.53
3.82
2.66
0.61
0.40
7.54
2.66
2.92
49
15.64
Gross margin%
35.30
37.45
38.19
36.41
35.05
32.33
33.71
34.82
37.16
39.79
22.10
34.82
35.86
69
6.05
Operating margin%
8.22
8.21
8.70
11.04
11.34
13.14
15.22
12.66
14.12
16.64
22.63
14.12
12.00
39
25.67
Net margin%
1.14
0.40
2.45
3.51
1.48
0.96
0.40
2.58
1.56
0.40
29.67
0.96
1.31
40
31.13
P/E ratio (avg)x
34.79
36.05
34.70
33.54
31.62
32.73
37.64
37.50
43.38
46.02
32.78
37.64
35.42
52
7.427
EV/EBITx
9.994
11.02
11.80
13.32
14.03
12.71
12.52
12.28
11.06
12.37
9.183
12.37
12.32
28
14.43
FCF yield (avg)%
6.62
5.79
4.01
4.87
6.69
9.34
7.31
7.93
8.35
8.76
21.82
8.35
7.00
91
22.93
FCF margin%
31.26
32.75
33.95
35.13
34.93
36.24
35.82
34.68
33.82
35.16
7.04
35.16
34.80
44
0.508
FCF / Net incomex
2.557
3.062
3.549
4.210
4.591
4.946
5.520
6.101
6.525
6.279
0.420
6.101
4.769
56
21.62
ROIC%
26.19
23.19
22.92
24.16
22.40
20.22
19.75
19.43
18.02
18.65
3.19
19.43
21.31
18
21.61
Return on equity%
28.71
27.67
25.90
27.41
26.63
28.07
29.95
32.12
32.88
33.64
17.09
32.12
28.39
35
7.39
Return on assets%
4.90
4.58
2.38
0.42
0.97
0.40
0.40
2.83
5.58
6.75
15.04
2.83
2.61
66
0.54
EPS¥
1.05
1.08
1.14
1.16
1.11
1.02
1.14
1.13
1.11
1.04
0.57
(1.32%)
(0.86%)
—
14.12
EPS growth%
8.77
8.67
11.52
12.37
10.13
11.93
12.70
12.02
10.59
8.64
22.35
11.93
11.06
8
1.54
Bookvalue per sh¥
2.93
3.38
3.17
3.66
3.79
4.02
3.86
3.94
4.44
4.84
1.69
4.99%
6.64%
—
0.76
FCF per share¥
1.09
1.09
1.16
1.23
1.49
1.64
1.69
1.72
1.75
1.72
1.00
2.91%
4.77%
—
0.76
Dividend per sh¥
0.60
0.60
0.64
0.62
0.54
0.59
0.63
0.58
0.52
0.49
2.13
(1.95%)
(1.84%)
—
4.54
Div yield (avg)%
21.41
23.08
23.87
23.46
26.43
26.85
28.63
25.95
27.96
29.82
18.90
27.96
26.19
21
19.67
Payout ratio%
5.46
4.47
2.57
4.57
5.05
4.63
1.83
3.10
3.27
2.46
7.98
3.10
3.87
91
244.6
Shares (diluted)M
378.1
374.0
425.8
464.6
466.1
506.4
539.2
550.1
556.4
537.9
236.1
2.91%
5.15%
19
16.17
Buyback yield%
17.97
18.61
17.31
18.38
18.35
20.05
21.44
19.06
19.32
22.10
12.30
20.05
18.84
63
1.663
D/E ratiox
0.236
0.258
0.293
0.325
0.342
0.367
0.360
0.406
0.411
0.455
1.592
0.406
0.351
12
1,115
Enterprise value¥M
67.54
77.20
84.26
95.82
105.4
123.4
133.4
141.8
140.6
148.5
698.2
7.09%
7.78%
75
1.268
LT debt¥B
1.435
1.623
1.567
1.700
1.853
1.854
1.879
2.166
2.508
2.736
0.582
8.11%
6.72%
13
Revenue
¥1.406B
8.90%
1.00×
Cost of revenue
¥693.7M
9.03%
1.01×
Operating expenses
¥235.7M
8.13%
0.93×
Property and equipment
18.55%
Cash and investments
18.08%
Spread over hurdle
18.55%