1.003
Revenue¥B
8.614
8.714
8.981
8.880
9.012
9.215
9.514
9.727
9.701
9.981
1.079
2.06%
1.43%
40
20.83
Revenue growth%
1.04
0.40
1.84
4.54
4.07
2.45
2.09
2.05
4.96
5.38
28.06
2.45
2.27
19
5.30
Gross margin%
19.25
16.65
18.64
18.86
18.43
18.63
16.40
18.16
19.32
18.41
18.37
18.41
18.53
24
9.23
Operating margin%
9.84
9.11
7.76
7.61
5.74
5.58
4.96
4.60
3.79
1.83
23.17
4.60
5.66
75
19.65
Net margin%
2.44
4.09
5.83
8.36
9.52
12.31
14.79
12.05
12.22
11.32
10.49
12.22
10.42
91
8.722
P/E ratio (avg)x
28.81
31.30
30.22
32.95
35.03
31.40
33.72
35.84
38.05
37.37
10.11
35.84
33.33
77
28.18
EV/EBITx
14.66
13.37
14.13
11.94
10.20
8.913
9.209
8.048
7.693
6.759
37.99
8.048
9.704
12
2.73
FCF yield (avg)%
0.68
1.77
2.23
0.40
1.14
1.26
1.75
1.92
3.62
2.71
21.42
1.92
1.76
89
16.72
FCF margin%
22.63
25.08
23.37
21.56
21.74
22.18
21.29
23.88
25.28
22.92
25.40
22.92
22.78
45
0.539
FCF / Net incomex
0.926
0.887
0.991
0.975
1.034
1.138
1.098
1.063
1.087
1.180
0.983
1.098
1.049
60
4.29
ROIC%
32.43
32.16
33.02
32.98
33.22
32.84
34.36
36.20
35.04
34.30
5.35
34.36
33.12
14
26.65
Return on equity%
9.30
7.17
7.28
8.06
5.10
4.23
3.01
0.77
0.40
0.40
7.50
0.77
4.66
86
10.88
Return on assets%
27.11
27.57
25.72
24.41
25.23
23.30
25.21
23.94
23.59
21.86
4.35
23.59
24.81
42
0.13
EPS¥
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.14
3.23%
1.48%
—
22.90
EPS growth%
19.55
17.50
15.56
17.89
18.71
19.56
21.89
19.75
21.46
23.59
2.72
21.46
19.56
36
0.18
Bookvalue per sh¥
0.08
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.12
(0.74%)
(2.21%)
—
0.04
FCF per share¥
0.17
0.19
0.22
0.23
0.22
0.21
0.24
0.22
0.25
0.23
0.15
1.08%
2.76%
—
0.11
Dividend per sh¥
0.17
0.18
0.20
0.19
0.19
0.19
0.18
0.17
0.16
0.17
0.18
(1.87%)
1.38%
—
2.47
Div yield (avg)%
18.39
16.71
19.58
22.05
19.31
19.44
17.46
18.79
19.03
21.37
29.19
19.03
19.17
72
9.40
Payout ratio%
22.42
25.09
23.69
25.13
25.28
22.84
23.22
22.66
19.80
22.76
22.18
22.76
23.03
58
24.40
Shares (diluted)B
22.65
24.19
25.45
27.76
27.25
27.58
29.49
30.34
32.29
31.61
24.02
3.02%
3.69%
5
22.71
Buyback yield%
6.63
8.88
10.73
11.39
14.31
14.55
13.44
12.80
13.76
12.16
10.45
13.44
12.48
23
0.172
D/E ratiox
1.094
1.033
1.081
1.029
1.118
1.211
1.057
0.954
1.023
1.118
0.241
1.057
1.069
87
1.332
Enterprise value¥B
10.26
9.551
10.05
11.01
10.58
11.19
11.28
10.74
9.770
10.40
5.335
(0.34%)
(0.54%)
24
7.030
LT debt¥B
4.203
3.942
4.454
4.375
5.099
5.478
5.206
6.107
5.738
6.267
1.155
4.21%
4.44%
77
Revenue
¥9.981B
1.43%
1.00×
Cost of revenue
¥6.987B
1.43%
1.00×
Operating expenses
¥2.008B
0.75%
0.93×
Cash and investments
18.23%
Property and equipment
14.42%
Spread over hurdle
(0.54%)