0.612
Revenue¥B
3.507
3.688
3.886
4.018
4.180
4.390
4.573
4.776
4.956
5.071
0.671
3.94%
4.36%
55
18.38
Revenue growth%
16.18
13.34
13.79
15.45
14.84
15.99
16.46
14.87
14.14
12.41
4.09
14.87
14.86
63
10.98
Gross margin%
10.83
8.01
10.21
7.83
6.58
6.89
9.60
6.61
4.31
2.23
17.82
6.61
7.36
83
21.29
Operating margin%
21.13
23.47
22.51
24.04
25.05
24.77
25.82
26.45
26.18
23.23
28.94
25.82
24.41
11
12.45
Net margin%
14.71
16.17
17.33
16.16
16.81
16.94
15.41
12.80
11.87
10.13
20.05
12.80
15.79
74
23.49
P/E ratio (avg)x
14.31
14.77
15.08
15.37
17.90
17.59
17.44
20.42
20.79
22.04
36.08
20.42
17.52
72
24.94
EV/EBITx
10.99
11.90
12.21
13.83
14.71
16.63
18.31
17.64
20.07
20.50
11.28
18.31
15.67
63
2.09
FCF yield (avg)%
7.79
10.65
10.71
8.83
8.15
7.95
8.34
6.98
5.20
7.14
27.67
7.14
8.05
65
10.79
FCF margin%
25.80
23.28
22.06
22.50
20.88
22.93
20.09
23.08
23.31
23.82
27.39
23.08
23.00
8
0.285
FCF / Net incomex
1.075
0.978
0.994
1.058
1.122
1.031
1.154
1.046
1.051
0.994
1.642
1.046
1.048
40
2.57
ROIC%
8.40
8.84
11.69
11.08
12.70
13.43
16.19
18.41
18.60
20.33
28.45
18.41
13.07
44
10.33
Return on equity%
27.46
25.39
23.72
23.51
22.75
20.80
19.70
17.02
18.74
20.66
28.40
19.70
21.78
38
20.48
Return on assets%
29.59
31.78
33.89
36.35
37.78
34.79
37.65
40.12
42.81
42.61
28.38
40.12
37.00
61
0.51
EPS¥
0.36
0.40
0.37
0.35
0.33
0.35
0.37
0.35
0.32
0.33
0.53
(0.10%)
(1.06%)
—
23.40
EPS growth%
32.81
35.54
38.00
38.92
39.85
41.28
38.94
38.38
37.92
36.34
2.03
38.38
38.19
23
0.52
Bookvalue per sh¥
0.28
0.26
0.25
0.25
0.27
0.24
0.23
0.24
0.26
0.24
0.26
(1.61%)
(0.63%)
—
0.09
FCF per share¥
0.26
0.24
0.24
0.21
0.21
0.20
0.22
0.19
0.20
0.18
0.34
(2.71%)
(3.98%)
—
0.12
Dividend per sh¥
0.42
0.40
0.41
0.44
0.47
0.43
0.38
0.37
0.34
0.29
0.33
(9.23%)
(3.58%)
—
15.92
Div yield (avg)%
8.16
7.17
8.77
7.49
4.68
4.48
3.43
1.23
0.40
0.40
20.90
1.23
4.58
13
24.90
Payout ratio%
12.85
11.93
14.17
13.90
16.83
14.40
14.50
15.60
17.62
16.33
20.37
15.60
14.45
32
2.741
Shares (diluted)B
3.462
3.987
4.160
4.928
5.375
5.263
5.641
6.251
6.048
6.608
2.739
4.22%
6.29%
18
3.75
Buyback yield%
2.76
3.84
1.18
3.10
3.91
4.45
3.41
5.74
3.17
0.97
25.89
3.41
3.29
20
1.750
D/E ratiox
1.255
1.192
1.208
1.112
1.241
1.305
1.478
1.514
1.455
1.385
0.585
1.455
1.280
41
3.041
Enterprise value¥B
1.931
1.855
1.764
1.749
1.702
1.607
1.574
1.755
1.985
2.055
0.890
3.85%
1.45%
66
2.620
LT debt¥B
2.408
2.779
2.876
2.786
3.166
3.031
2.883
2.731
3.072
3.326
3.343
0.99%
3.99%
92
Revenue
¥5.071B
4.36%
1.00×
Cost of revenue
¥3.051B
4.16%
0.98×
Operating expenses
¥1.102B
4.53%
1.02×
Cash and investments
19.19%
Property and equipment
14.76%
Spread over hurdle
42.27%