10.90
Revenue¥B
24.52
24.38
24.61
24.91
25.44
25.93
27.01
26.97
26.93
28.00
11.43
1.94%
1.40%
37
19.45
Revenue growth%
15.17
13.95
14.38
15.20
14.17
17.02
17.22
18.01
15.21
12.95
20.17
17.02
15.18
34
18.36
Gross margin%
12.69
12.41
12.18
10.45
11.32
11.84
9.53
11.34
10.95
8.99
8.90
10.95
11.33
66
17.70
Operating margin%
10.68
8.31
8.56
10.06
11.96
9.94
10.84
10.45
8.69
11.13
29.68
10.45
10.25
60
21.59
Net margin%
10.83
11.43
13.93
11.57
14.32
13.90
16.78
17.13
14.60
14.53
24.91
14.60
14.12
32
26.28
P/E ratio (avg)x
23.36
26.49
25.98
26.09
29.10
26.29
28.34
29.32
30.05
34.05
9.459
29.32
27.41
68
22.92
EV/EBITx
9.682
8.295
8.963
8.852
9.540
9.584
8.492
8.564
8.407
8.191
33.38
8.492
8.708
16
2.52
FCF yield (avg)%
22.87
21.12
20.42
20.97
21.73
23.32
22.27
21.98
24.33
23.64
29.81
23.32
22.12
51
27.34
FCF margin%
15.14
13.17
15.26
12.83
11.24
12.00
12.41
9.62
10.96
9.32
19.02
10.96
12.20
5
0.101
FCF / Net incomex
1.849
1.716
1.923
1.781
1.965
1.861
1.809
2.044
2.154
2.210
0.778
2.044
1.892
61
2.92
ROIC%
15.84
16.04
13.70
13.68
12.97
13.78
13.69
11.93
13.12
13.42
7.68
13.42
13.69
61
4.63
Return on equity%
21.31
20.00
20.43
22.40
23.03
22.46
23.81
23.46
25.77
26.02
29.58
23.81
22.74
94
9.87
Return on assets%
28.93
28.97
31.80
31.48
28.59
31.15
32.45
34.92
34.44
33.40
9.50
33.40
31.64
66
0.06
EPS¥
0.20
0.20
0.19
0.21
0.20
0.20
0.22
0.24
0.27
0.26
0.07
5.25%
3.84%
—
10.80
EPS growth%
19.25
17.56
16.63
19.40
20.95
18.64
16.36
13.93
16.17
15.43
3.94
16.17
17.10
91
0.08
Bookvalue per sh¥
0.19
0.21
0.22
0.22
0.22
0.25
0.23
0.24
0.23
0.23
0.18
0.26%
2.36%
—
0.19
FCF per share¥
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.16
(1.61%)
2.41%
—
0.18
Dividend per sh¥
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.15
(3.54%)
(5.01%)
—
14.11
Div yield (avg)%
25.67
24.61
23.50
23.38
22.51
21.05
20.85
20.91
19.69
21.66
23.65
20.91
22.08
10
28.80
Payout ratio%
16.60
17.12
14.19
14.43
13.71
13.25
13.35
13.08
12.98
15.15
15.28
13.25
13.95
48
41.65
Shares (diluted)B
58.76
66.94
72.66
71.54
83.29
96.42
101.3
97.98
93.87
93.20
43.25
2.27%
5.28%
13
21.92
Buyback yield%
16.37
18.99
16.44
17.43
18.22
19.68
18.00
15.98
17.15
16.55
27.07
17.15
17.29
18
1.792
D/E ratiox
1.251
1.352
1.529
1.614
1.791
1.635
1.840
1.880
2.105
2.049
0.152
1.880
1.713
59
7.418
Enterprise value¥B
18.69
17.61
17.54
19.98
20.82
22.54
21.10
22.26
23.90
26.66
16.19
5.07%
3.68%
84
2.070
LT debt¥B
28.55
32.38
37.65
39.06
44.65
49.66
47.77
56.34
60.37
58.86
7.641
5.68%
8.72%
65
Revenue
¥28.00B
1.40%
1.00×
Cost of revenue
¥19.60B
1.40%
1.00×
Operating expenses
¥4.627B
0.68%
0.93×
Property and equipment
16.13%
Cash and investments
15.18%
Spread over hurdle
16.35%