1.169
Revenue¥B
0.837
0.889
0.954
1.037
1.108
1.182
1.282
1.358
1.421
1.510
1.240
6.39%
6.73%
9
17.66
Revenue growth%
29.13
30.58
27.87
25.18
25.16
25.90
28.85
27.43
24.85
27.66
9.72
27.43
27.55
69
9.69
Gross margin%
14.53
13.31
12.97
12.27
11.73
8.85
8.64
7.26
9.04
8.12
8.07
8.64
10.39
64
13.58
Operating margin%
11.69
10.54
12.98
14.69
14.59
12.22
13.32
14.02
14.40
12.58
23.42
13.32
13.15
61
25.83
Net margin%
4.75
4.48
3.21
1.34
0.40
3.25
2.82
0.40
0.40
0.95
5.69
0.95
2.08
76
11.54
P/E ratio (avg)x
32.22
34.91
35.17
32.77
31.94
33.96
30.66
30.08
33.06
35.34
25.30
33.06
32.91
21
16.18
EV/EBITx
18.85
17.28
16.26
17.15
15.43
14.98
16.18
14.89
13.50
13.52
13.90
14.89
15.80
32
4.31
FCF yield (avg)%
28.59
29.41
28.35
29.62
32.25
35.04
36.56
39.01
38.61
35.64
19.67
36.56
33.64
77
5.43
FCF margin%
28.94
30.34
32.82
33.20
30.74
29.55
28.25
26.33
25.06
22.64
21.60
26.33
29.25
69
1.265
FCF / Net incomex
0.572
0.501
0.492
0.525
0.500
0.499
0.470
0.455
0.433
0.400
1.049
0.455
0.496
76
3.11
ROIC%
16.10
15.08
16.42
18.71
17.60
18.87
17.27
16.24
18.51
16.69
22.85
17.27
16.98
33
28.00
Return on equity%
3.36
2.52
3.62
4.39
4.84
6.08
3.13
1.36
1.20
3.94
12.25
3.13
3.49
34
14.65
Return on assets%
26.70
27.18
29.76
28.35
26.98
26.32
24.81
22.20
24.33
24.18
26.67
24.33
26.51
65
1.93
EPS¥
1.17
1.12
1.04
0.94
1.03
1.10
1.19
1.15
1.25
1.34
2.14
5.45%
2.12%
—
5.58
EPS growth%
14.44
16.63
15.08
13.60
12.06
13.32
10.47
12.54
14.48
14.24
27.58
13.32
13.92
41
0.29
Bookvalue per sh¥
0.90
0.81
0.88
0.84
0.85
0.77
0.76
0.69
0.78
0.75
0.31
(2.55%)
(1.94%)
—
1.39
FCF per share¥
1.69
1.83
2.07
2.25
2.14
2.25
2.38
2.41
2.34
2.24
0.31
0.89%
3.97%
—
0.91
Dividend per sh¥
1.01
0.98
1.04
1.13
1.10
1.20
1.16
1.26
1.18
1.22
0.71
2.05%
2.59%
—
13.67
Div yield (avg)%
9.42
7.00
8.84
11.42
9.74
9.86
8.94
11.43
9.12
11.10
19.15
9.86
9.58
8
10.71
Payout ratio%
7.39
4.93
6.98
8.78
7.15
5.62
3.98
4.05
4.62
2.25
14.83
4.05
5.28
10
430.9
Shares (diluted)M
410.2
384.5
393.2
369.9
403.4
395.9
348.1
339.0
308.6
304.0
414.7
(5.50%)
(2.90%)
88
6.35
Buyback yield%
10.83
7.88
6.83
9.80
7.25
4.40
4.98
6.61
8.61
9.63
8.11
6.61
7.57
47
0.103
D/E ratiox
1.878
1.926
1.917
2.008
2.390
2.638
2.570
2.737
2.747
2.970
0.444
2.737
2.480
49
107.1
Enterprise value¥M
138.5
137.9
124.4
135.2
123.4
129.7
126.7
117.0
128.7
128.1
143.1
0.76%
(1.07%)
65
0.510
LT debt¥B
0.479
0.461
0.458
0.480
0.513
0.565
0.625
0.566
0.572
0.634
1.421
4.34%
2.34%
54
Revenue
¥1.510B
6.73%
1.00×
Cost of revenue
¥787.2M
6.45%
0.97×
Operating expenses
¥330.7M
7.44%
1.07×
Cash and investments
17.90%
Property and equipment
16.16%
Spread over hurdle
10.58%