0.323
Revenue¥B
1.216
1.227
1.283
1.308
1.317
1.364
1.424
1.426
1.424
1.437
0.350
1.76%
1.86%
82
26.38
Revenue growth%
14.22
14.40
15.79
17.96
17.63
14.71
12.02
14.59
12.37
15.19
20.41
14.59
14.65
52
3.53
Gross margin%
18.25
16.91
14.81
16.99
17.67
14.76
16.28
14.09
16.34
14.08
16.48
14.76
16.31
35
20.22
Operating margin%
17.80
16.09
15.25
17.49
14.53
13.54
16.04
17.34
15.10
14.17
8.64
15.10
15.64
70
21.13
Net margin%
36.39
34.71
32.10
32.55
30.71
29.59
29.93
29.93
32.07
33.67
14.79
29.93
32.08
11
35.42
P/E ratio (avg)x
29.93
29.53
27.79
27.76
25.33
27.24
28.86
26.39
26.67
23.40
7.177
26.67
27.50
11
36.59
EV/EBITx
12.00
13.44
12.81
13.19
13.94
16.07
15.29
14.94
14.40
16.04
9.507
15.29
14.17
69
11.39
FCF yield (avg)%
9.87
8.58
9.78
8.54
6.29
4.53
2.18
2.96
5.82
6.61
10.89
4.53
6.45
35
24.66
FCF margin%
3.82
2.63
4.45
3.97
3.71
3.84
6.51
6.37
6.85
5.84
18.28
6.37
4.21
22
1.261
FCF / Net incomex
0.789
0.851
0.871
0.964
0.935
0.947
1.076
1.029
1.044
1.112
0.275
1.044
0.955
33
13.76
ROIC%
9.23
8.07
7.97
6.12
8.43
6.12
5.22
4.27
2.72
3.96
23.08
4.27
6.12
89
3.45
Return on equity%
28.55
30.64
29.16
31.27
32.13
33.35
31.47
31.34
33.71
32.47
21.31
32.47
31.41
92
29.57
Return on assets%
16.39
17.37
16.70
14.19
12.83
14.99
15.56
15.01
16.45
15.85
14.54
15.56
15.70
29
1.29
EPS¥
0.83
0.81
0.81
0.77
0.85
0.91
0.95
1.05
1.13
1.13
1.45
5.85%
2.53%
—
18.31
EPS growth%
14.36
12.34
13.26
13.54
10.97
9.30
8.78
9.60
12.58
15.25
20.64
9.60
12.46
56
0.50
Bookvalue per sh¥
0.51
0.56
0.54
0.57
0.58
0.60
0.64
0.57
0.63
0.69
0.29
3.76%
3.94%
—
0.56
FCF per share¥
0.53
0.51
0.48
0.51
0.56
0.60
0.68
0.69
0.72
0.72
0.74
5.20%
4.08%
—
1.05
Dividend per sh¥
0.80
0.85
0.96
1.00
1.08
1.04
1.19
1.38
1.56
1.69
1.21
9.28%
9.52%
—
18.46
Div yield (avg)%
18.31
19.66
19.20
18.34
19.68
17.10
17.82
20.62
20.09
19.43
4.09
19.43
19.31
33
22.31
Payout ratio%
17.99
17.67
18.55
19.71
17.41
15.99
17.73
18.17
18.96
18.87
17.25
18.17
18.08
74
517.6
Shares (diluted)M
558.4
490.0
428.6
447.9
496.8
499.2
455.1
410.4
369.9
379.7
493.7
(5.23%)
(3.84%)
26
2.33
Buyback yield%
26.17
28.12
30.09
28.04
26.37
28.88
28.94
29.01
31.31
31.85
24.57
29.01
28.91
79
0.969
D/E ratiox
0.564
0.602
0.601
0.667
0.685
0.724
0.790
0.762
0.880
0.986
0.636
0.790
0.704
35
937.9
Enterprise value¥M
400.5
416.0
432.0
396.4
442.3
431.3
460.5
517.0
522.3
569.6
512.7
5.19%
4.06%
87
86.91
LT debt¥M
388.5
428.7
427.4
422.2
474.9
506.7
478.4
503.9
519.4
570.8
550.3
3.75%
4.15%
25
Revenue
¥1.437B
1.86%
1.00×
Cost of revenue
¥858.6M
1.69%
0.98×
Operating expenses
¥317.3M
1.92%
1.01×
Cash and investments
15.08%
Property and equipment
14.97%
Spread over hurdle
11.07%