0.641
Revenue¥B
1.368
1.406
1.451
1.538
1.572
1.645
1.679
1.727
1.776
1.886
0.693
3.72%
3.57%
82
26.13
Revenue growth%
19.77
21.32
19.01
19.88
18.54
18.57
19.18
18.32
18.68
20.16
6.54
18.68
19.09
67
15.19
Gross margin%
34.98
36.07
35.54
37.89
34.94
36.72
37.43
35.04
33.87
36.77
16.38
36.72
35.81
84
18.14
Operating margin%
8.56
5.80
5.15
4.98
3.69
5.20
4.48
6.85
5.41
7.88
10.52
5.41
5.30
80
27.72
Net margin%
17.94
19.65
19.41
17.18
19.42
21.77
22.99
20.44
19.33
21.67
8.64
21.67
19.53
82
32.33
P/E ratio (avg)x
20.49
19.35
20.58
24.00
22.59
21.58
23.56
24.32
25.57
24.56
8.181
24.32
23.07
49
11.06
EV/EBITx
20.99
20.60
22.88
23.19
25.39
29.04
31.40
28.61
32.08
35.18
29.86
31.40
27.00
56
11.50
FCF yield (avg)%
0.40
0.40
1.58
0.85
1.49
0.88
0.90
3.32
4.42
5.73
9.72
3.32
1.20
93
8.10
FCF margin%
7.07
4.14
5.35
6.32
4.01
4.93
2.99
1.56
3.89
4.32
3.84
3.89
4.23
43
1.081
FCF / Net incomex
1.839
1.762
1.627
1.536
1.494
1.547
1.440
1.578
1.476
1.570
1.324
1.547
1.559
50
3.15
ROIC%
17.45
20.37
22.32
20.78
23.46
24.07
25.49
23.39
23.46
22.57
14.76
23.46
22.98
23
26.43
Return on equity%
21.63
19.21
20.82
21.98
24.58
24.40
21.95
19.08
20.35
20.20
14.81
20.35
21.22
7
2.87
Return on assets%
30.57
28.98
31.32
28.38
26.67
28.98
31.25
29.55
31.81
32.09
18.63
31.25
30.06
24
6.78
EPS¥
2.15
2.28
2.10
2.05
1.94
2.13
2.26
2.28
2.24
2.45
6.96
4.80%
(0.14%)
—
26.75
EPS growth%
21.13
18.14
21.02
22.48
22.42
24.16
26.84
24.16
22.24
24.33
9.08
24.16
22.45
71
6.21
Bookvalue per sh¥
1.09
1.10
1.21
1.18
1.20
1.17
1.15
1.19
1.28
1.22
5.95
0.33%
(0.15%)
—
4.39
FCF per share¥
2.48
2.49
2.48
2.78
3.09
3.47
3.53
4.01
3.94
4.63
5.23
8.46%
5.90%
—
7.07
Dividend per sh¥
3.10
3.14
3.32
3.45
3.66
3.63
4.11
4.53
5.15
4.85
3.54
5.81%
5.41%
—
28.61
Div yield (avg)%
26.79
24.64
23.05
22.41
20.42
22.68
21.11
18.90
19.02
17.54
12.29
19.02
21.76
44
9.33
Payout ratio%
13.05
10.95
9.36
6.83
6.24
9.01
8.62
8.44
8.78
6.71
4.03
8.62
8.70
77
143.2
Shares (diluted)M
172.4
193.3
203.1
235.9
269.4
301.7
313.4
354.6
411.8
431.5
140.1
9.88%
10.26%
64
2.54
Buyback yield%
4.86
5.94
8.72
7.87
6.12
4.71
6.55
8.83
9.50
7.19
22.49
7.19
6.87
34
1.536
D/E ratiox
0.895
0.829
0.847
0.900
0.895
0.836
0.804
0.715
0.707
0.764
1.259
0.764
0.832
18
0.969
Enterprise value¥B
1.949
1.871
1.671
1.491
1.509
1.437
1.355
1.224
1.308
1.293
1.751
(3.05%)
(4.95%)
47
0.306
LT debt¥B
1.242
1.444
1.582
1.726
1.772
1.847
2.191
2.392
2.380
2.552
1.881
7.56%
7.82%
42
Revenue
¥1.886B
3.57%
1.00×
Cost of revenue
¥799.6M
3.19%
0.96×
Operating expenses
¥442.9M
3.98%
1.04×
Cash and investments
17.46%
Property and equipment
15.01%
Spread over hurdle
38.31%