0.626
Revenue¥B
0.756
0.777
0.814
0.850
0.877
0.922
0.929
0.948
0.976
1.006
0.641
2.80%
3.21%
69
8.88
Revenue growth%
29.65
30.87
29.20
28.74
28.27
25.64
25.43
23.13
20.51
23.04
2.92
23.13
26.96
67
9.68
Gross margin%
12.51
10.94
9.04
8.96
8.70
6.35
7.86
6.30
5.36
5.87
25.38
6.30
8.28
44
21.50
Operating margin%
15.52
15.19
14.34
11.38
13.47
12.24
13.01
15.15
12.75
13.21
3.83
13.01
13.34
53
7.90
Net margin%
17.26
16.11
15.98
18.57
19.84
22.21
20.97
20.55
18.22
20.87
3.53
20.87
19.20
65
15.71
P/E ratio (avg)x
19.21
21.52
22.29
25.69
27.81
33.38
37.93
44.61
53.52
59.23
14.70
44.61
30.60
82
30.50
EV/EBITx
17.20
18.18
18.95
22.26
25.26
26.74
29.52
34.73
39.92
45.31
32.72
34.73
26.00
34
15.74
FCF yield (avg)%
24.80
27.21
27.60
27.36
26.86
26.28
26.30
28.47
31.30
31.18
17.01
28.47
27.28
33
3.89
FCF margin%
13.61
15.37
14.05
12.21
9.45
7.89
6.68
9.02
7.40
4.67
10.93
7.40
9.23
8
0.486
FCF / Net incomex
1.119
1.001
1.057
0.965
0.972
0.870
0.954
0.936
0.969
0.843
0.471
0.936
0.967
16
22.66
ROIC%
22.19
21.90
20.01
21.60
19.29
21.21
19.02
19.60
20.12
22.69
25.37
20.12
20.67
85
6.40
Return on equity%
28.49
28.57
31.52
33.63
34.51
36.93
39.77
37.70
38.72
38.40
21.15
38.40
35.72
74
11.50
Return on assets%
8.29
9.96
10.25
8.85
9.65
6.89
4.55
6.14
7.15
6.23
26.87
6.23
7.72
43
0.94
EPS¥
1.83
1.95
1.93
2.03
1.98
2.04
2.38
2.79
3.15
3.28
0.97
10.65%
6.32%
—
20.34
EPS growth%
20.15
19.92
20.61
19.47
20.99
22.42
20.87
18.89
21.40
22.07
3.72
21.40
20.74
62
0.66
Bookvalue per sh¥
0.90
0.86
0.84
0.77
0.80
0.85
0.90
0.94
0.93
0.95
0.26
3.60%
(0.59%)
—
0.96
FCF per share¥
0.93
1.05
1.08
1.27
1.45
1.59
1.70
1.65
1.94
2.24
0.38
9.05%
9.38%
—
0.65
Dividend per sh¥
0.81
0.91
0.85
0.94
0.90
0.86
0.91
1.02
1.08
1.01
0.41
2.23%
1.94%
—
28.24
Div yield (avg)%
28.41
26.86
26.19
25.16
27.14
26.35
23.67
24.23
24.15
21.41
26.74
24.15
25.68
95
7.18
Payout ratio%
18.58
16.97
17.44
18.82
21.68
18.77
19.94
17.60
15.71
18.07
25.01
18.07
18.32
18
389.3
Shares (diluted)M
487.9
494.5
503.3
481.8
516.1
513.6
464.7
450.4
422.6
401.5
389.4
(4.90%)
(1.45%)
86
16.26
Buyback yield%
3.16
1.62
3.27
4.86
5.98
4.08
6.21
6.82
4.26
4.46
5.75
4.46
4.36
71
1.086
D/E ratiox
0.186
0.163
0.157
0.138
0.140
0.127
0.123
0.111
0.111
0.112
1.105
0.112
0.132
40
0.781
Enterprise value¥B
0.716
0.763
0.893
1.009
1.108
1.263
1.467
1.735
1.989
2.100
0.215
13.64%
13.11%
28
0.570
LT debt¥B
1.552
1.803
1.896
2.079
2.137
2.410
2.716
3.185
3.687
3.829
0.051
12.37%
10.42%
88
Revenue
¥1.006B
3.21%
1.00×
Cost of revenue
¥539.3M
3.34%
1.01×
Operating expenses
¥199.0M
2.85%
0.97×
Property and equipment
21.64%
Cash and investments
15.85%
Spread over hurdle
27.13%