0.387
Revenue¥B
0.753
0.791
0.808
0.836
0.878
0.902
0.963
1.000
1.026
1.090
0.412
4.41%
4.27%
9
2.40
Revenue growth%
4.69
2.66
5.16
3.24
0.70
1.82
3.92
5.29
6.17
5.44
23.43
5.29
4.30
8
2.39
Gross margin%
1.53
0.40
0.40
0.40
0.77
3.33
2.18
3.22
1.09
0.40
23.18
2.18
0.93
38
29.61
Operating margin%
6.34
7.06
5.33
4.89
2.31
0.40
0.40
0.40
0.40
0.58
8.66
0.40
1.45
46
12.72
Net margin%
12.43
13.37
13.76
15.74
14.54
13.69
16.30
18.68
16.50
14.27
17.21
16.30
14.40
88
18.92
P/E ratio (avg)x
39.74
38.29
41.66
40.57
35.69
36.05
35.14
36.84
37.68
33.88
29.50
36.05
37.26
16
32.37
EV/EBITx
14.53
13.55
13.04
13.81
15.07
15.10
15.29
14.90
15.40
14.66
28.47
15.10
14.78
79
21.32
FCF yield (avg)%
16.47
15.31
17.33
18.96
16.58
19.36
18.38
20.79
20.22
22.90
29.71
20.22
18.67
76
27.28
FCF margin%
30.18
28.65
29.64
27.16
29.91
27.43
25.80
26.52
29.43
29.77
5.12
27.43
29.04
10
1.401
FCF / Net incomex
2.406
2.390
2.779
2.993
2.923
2.861
3.106
3.429
4.112
4.064
0.260
3.429
2.958
18
8.20
ROIC%
24.12
21.21
21.70
21.08
23.02
25.25
27.74
26.83
26.75
27.79
14.03
26.83
24.68
82
6.64
Return on equity%
23.08
21.48
23.34
20.62
22.85
23.20
21.41
23.95
21.93
22.03
16.96
22.03
22.44
90
13.11
Return on assets%
2.41
3.65
2.58
2.88
3.89
4.79
5.32
6.44
7.13
9.67
19.28
6.44
4.34
85
53.23
EPS¥
15.86
15.46
17.25
16.76
18.81
18.17
18.40
18.09
18.60
18.73
58.19
(0.08%)
1.39%
—
5.00
EPS growth%
6.87
4.65
2.19
2.04
1.04
0.40
2.18
5.04
3.29
3.23
25.93
3.23
2.71
64
97.14
Bookvalue per sh¥
81.54
82.03
76.94
72.69
78.42
85.07
81.11
88.75
98.39
90.57
52.83
2.92%
1.96%
—
46.50
FCF per share¥
20.39
20.11
19.88
18.73
20.29
19.13
19.46
18.86
17.54
16.74
38.09
(3.76%)
(1.47%)
—
90.66
Dividend per sh¥
20.53
21.42
18.83
19.34
20.80
18.31
19.39
18.68
17.95
18.27
34.19
(2.56%)
(2.26%)
—
27.17
Div yield (avg)%
21.26
21.17
22.40
24.80
27.44
27.72
29.99
30.35
27.57
29.82
23.35
29.82
27.50
45
10.08
Payout ratio%
13.07
14.72
17.14
14.58
17.46
18.09
19.35
19.63
22.08
23.55
27.91
19.63
17.78
29
5.428
Shares (diluted)M
4.034
3.879
3.749
3.275
3.180
2.868
2.989
2.620
2.294
2.474
5.501
(4.90%)
(5.99%)
86
2.80
Buyback yield%
21.15
24.02
26.51
25.33
28.08
27.96
29.81
29.84
28.69
25.73
15.69
28.69
27.24
45
0.128
D/E ratiox
1.029
1.112
1.103
1.104
1.215
1.277
1.259
1.277
1.196
1.120
1.600
1.259
1.158
35
680.9
Enterprise value¥M
253.4
271.2
290.7
317.0
299.7
311.4
291.0
275.1
283.8
273.9
203.3
(1.79%)
0.93%
70
0.549
LT debt¥B
0.603
0.685
0.816
0.847
0.824
0.869
0.863
0.898
1.032
0.995
0.515
3.82%
6.63%
10
Revenue
¥1.090B
4.27%
1.00×
Cost of revenue
¥522.0M
4.98%
1.07×
Operating expenses
¥206.9M
3.32%
0.91×
Cash and investments
16.92%
Property and equipment
16.07%
Spread over hurdle
38.90%