0.623
Revenue¥B
1.469
1.509
1.537
1.528
1.579
1.611
1.601
1.588
1.594
1.581
0.646
0.03%
0.59%
23
22.43
Revenue growth%
11.35
11.69
14.00
11.11
13.14
15.17
15.10
15.94
13.72
11.97
19.23
15.10
13.43
91
20.66
Gross margin%
22.11
24.02
24.76
26.93
26.61
24.05
26.87
28.31
27.19
24.93
21.53
26.87
25.77
77
5.74
Operating margin%
14.77
16.39
17.23
15.41
14.02
15.09
16.29
19.21
16.94
16.74
17.43
16.74
16.34
7
9.29
Net margin%
30.00
29.47
27.80
25.03
25.90
24.04
25.77
27.22
24.45
22.66
8.52
24.45
25.84
38
25.11
P/E ratio (avg)x
38.51
36.55
41.69
43.36
46.97
50.02
57.36
67.53
66.70
68.73
12.65
66.70
48.49
66
33.48
EV/EBITx
13.02
12.25
14.07
15.95
15.64
14.80
14.59
13.94
14.37
13.31
15.60
14.37
14.22
24
11.01
FCF yield (avg)%
25.10
22.80
21.97
20.33
20.48
22.67
23.36
20.66
20.24
20.99
22.82
20.99
21.48
73
21.58
FCF margin%
16.14
14.69
12.61
12.72
12.69
13.31
12.00
11.78
12.32
13.39
4.91
12.32
12.70
66
1.047
FCF / Net incomex
0.212
0.196
0.206
0.187
0.173
0.192
0.177
0.183
0.188
0.169
1.566
0.183
0.187
39
4.78
ROIC%
27.14
26.45
26.12
24.24
23.90
22.62
21.55
20.42
20.11
21.35
14.81
21.35
23.26
88
8.07
Return on equity%
7.27
8.56
11.06
10.63
9.13
8.02
10.77
9.27
10.63
10.25
20.41
10.25
9.76
20
26.62
Return on assets%
22.38
24.76
27.27
28.51
27.36
26.23
28.54
29.84
29.52
32.27
19.82
29.52
27.93
46
2.38
EPS¥
2.18
2.02
1.85
1.94
2.11
2.37
2.55
2.79
2.85
2.72
2.44
5.18%
1.55%
—
6.36
EPS growth%
17.59
16.56
15.24
17.90
17.93
20.44
18.66
17.71
14.75
14.78
3.87
17.71
17.65
78
0.86
Bookvalue per sh¥
2.29
2.33
2.74
3.13
3.45
3.45
3.47
4.09
3.94
4.31
0.39
4.59%
6.07%
—
2.04
FCF per share¥
3.06
3.69
4.42
5.11
5.42
5.32
5.73
5.80
6.43
7.46
2.14
6.61%
9.61%
—
0.98
Dividend per sh¥
2.29
2.57
2.78
3.03
2.86
2.91
2.93
2.97
3.00
3.15
2.19
1.97%
2.56%
—
26.85
Div yield (avg)%
5.95
7.68
6.34
6.27
5.68
4.82
5.99
6.52
3.80
1.48
10.55
4.82
5.97
90
17.21
Payout ratio%
27.43
24.59
24.11
25.78
25.25
25.63
23.94
24.12
25.10
27.04
14.16
25.10
25.18
12
198.1
Shares (diluted)M
290.2
284.3
312.9
342.0
391.5
426.0
455.8
451.0
486.7
468.4
201.2
3.65%
5.79%
49
17.32
Buyback yield%
4.96
5.93
5.14
5.29
2.55
3.00
3.82
5.21
6.57
6.40
2.97
5.21
5.17
27
0.465
D/E ratiox
0.452
0.472
0.480
0.517
0.496
0.510
0.539
0.593
0.566
0.589
0.672
0.566
0.513
67
0.214
Enterprise value¥B
0.973
1.049
1.158
1.351
1.368
1.599
1.629
1.613
1.761
1.841
0.369
6.12%
8.41%
63
0.458
LT debt¥B
1.017
0.947
1.043
0.966
1.051
1.058
1.168
1.232
1.238
1.228
1.207
3.17%
3.32%
10
Revenue
¥1.581B
0.59%
1.00×
Cost of revenue
¥834.4M
0.76%
1.02×
Operating expenses
¥254.2M
0.92%
1.03×
Property and equipment
19.78%
Cash and investments
14.68%
Spread over hurdle
14.94%