1.819
Revenue¥B
1.316
1.371
1.441
1.505
1.576
1.648
1.736
1.832
1.899
1.943
1.856
4.27%
4.26%
17
7.55
Revenue growth%
22.44
23.80
25.61
28.55
26.03
25.54
24.61
25.27
23.07
22.49
27.94
24.61
24.94
51
17.06
Gross margin%
24.55
26.47
26.03
23.76
24.03
23.58
24.08
23.46
23.11
22.54
11.77
23.46
23.89
69
27.01
Operating margin%
26.73
25.23
27.39
25.86
26.61
25.35
27.45
27.81
27.72
25.08
26.19
27.45
26.67
30
23.76
Net margin%
28.90
26.44
28.93
31.67
30.68
33.56
35.22
32.39
30.59
29.55
3.11
32.39
30.63
39
33.77
P/E ratio (avg)x
6.550
6.239
6.589
5.780
5.631
5.404
5.859
6.298
5.918
6.225
18.78
5.918
6.071
68
32.66
EV/EBITx
35.76
36.08
34.54
33.03
29.74
30.56
33.22
36.77
32.97
30.35
30.05
32.97
33.12
55
12.11
FCF yield (avg)%
1.52
0.40
0.40
0.40
0.40
0.67
2.47
0.40
2.82
2.10
2.63
2.10
0.53
23
20.61
FCF margin%
17.65
19.43
18.36
20.29
22.30
23.88
25.05
25.29
23.49
24.18
19.58
24.18
22.90
30
0.701
FCF / Net incomex
1.990
2.218
2.230
2.399
2.760
3.186
3.422
3.410
3.796
4.287
0.648
3.422
2.973
41
13.17
ROIC%
14.38
12.14
9.90
12.24
14.03
11.47
11.52
8.87
11.23
13.51
4.49
11.47
11.83
33
26.59
Return on equity%
27.33
26.43
24.47
21.61
24.24
26.00
23.21
22.89
23.27
20.50
11.57
23.21
23.75
19
24.82
Return on assets%
31.57
29.03
31.27
31.16
31.52
30.99
32.50
31.09
31.50
33.02
6.45
31.50
31.39
9
0.19
EPS¥
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.20
(2.71%)
(2.90%)
—
20.15
EPS growth%
14.03
16.96
19.35
20.22
17.78
15.98
18.05
19.42
19.80
18.37
14.72
18.37
18.21
81
0.13
Bookvalue per sh¥
0.30
0.32
0.28
0.28
0.27
0.24
0.24
0.26
0.25
0.22
0.31
(4.32%)
(3.17%)
—
0.23
FCF per share¥
0.54
0.51
0.48
0.49
0.46
0.48
0.49
0.54
0.63
0.66
0.43
7.48%
1.92%
—
0.25
Dividend per sh¥
0.51
0.54
0.60
0.64
0.72
0.80
0.88
0.99
1.06
1.21
0.14
10.88%
9.41%
—
9.36
Div yield (avg)%
22.98
23.64
25.36
25.36
23.95
21.87
19.86
20.86
22.68
25.22
27.38
21.87
23.31
39
20.06
Payout ratio%
21.02
18.68
17.00
15.35
16.32
18.43
20.58
17.99
20.30
17.50
29.51
18.43
18.21
85
1.597
Shares (diluted)B
1.462
1.590
1.558
1.708
1.558
1.582
1.478
1.645
1.792
1.810
1.586
3.04%
1.98%
84
5.87
Buyback yield%
26.47
23.55
25.64
24.46
26.06
26.07
27.28
25.51
27.13
28.21
24.15
27.13
26.06
90
0.851
D/E ratiox
1.543
1.637
1.903
1.926
2.134
2.235
2.327
2.281
2.382
2.776
0.519
2.327
2.184
66
0.590
Enterprise value¥B
1.080
1.177
1.209
1.328
1.471
1.451
1.570
1.784
2.071
2.068
0.257
7.05%
8.26%
40
1.476
LT debt¥B
2.102
2.169
2.094
1.973
2.227
2.413
2.602
2.464
2.298
2.684
1.588
3.80%
3.82%
35
Revenue
¥1.943B
4.26%
1.00×
Cost of revenue
¥945.8M
4.05%
0.98×
Operating expenses
¥333.3M
4.43%
1.02×
Goodwill & intangibles
18.78%
Property and equipment
15.18%
Spread over hurdle
10.29%