1.392
Revenue¥B
6.735
7.050
7.331
7.513
7.893
8.112
8.272
8.402
8.528
8.917
1.554
2.47%
3.29%
92
5.78
Revenue growth%
18.59
17.69
16.18
14.83
12.55
14.66
11.86
12.81
11.26
10.55
16.05
11.86
13.74
10
27.30
Gross margin%
22.69
23.32
26.12
26.02
28.30
29.40
32.25
30.59
29.11
28.94
27.24
29.40
28.62
39
22.70
Operating margin%
29.41
27.80
30.55
30.75
31.30
31.49
28.87
27.87
26.09
28.64
19.51
28.64
29.14
72
6.20
Net margin%
26.51
26.37
27.93
26.46
24.15
24.46
26.22
28.49
31.01
33.49
15.07
28.49
26.49
9
36.56
P/E ratio (avg)x
25.94
26.48
26.99
28.96
24.78
26.58
28.27
24.04
21.89
21.69
30.88
24.04
26.21
31
17.10
EV/EBITx
33.78
39.54
38.75
45.89
52.65
58.40
63.23
72.61
78.90
78.02
25.12
72.61
55.53
93
29.87
FCF yield (avg)%
15.12
14.19
15.37
16.89
14.77
16.32
15.42
18.34
20.17
22.27
18.84
18.34
15.87
81
29.99
FCF margin%
27.36
24.53
24.24
22.37
21.08
18.77
19.55
18.68
17.26
18.00
18.55
18.68
20.32
12
1.311
FCF / Net incomex
0.589
0.607
0.531
0.552
0.555
0.581
0.554
0.497
0.487
0.436
0.132
0.497
0.553
27
22.48
ROIC%
9.27
11.51
14.38
13.46
14.63
15.20
16.17
18.80
17.85
19.61
26.72
17.85
14.92
7
5.86
Return on equity%
6.09
8.35
9.51
11.14
9.01
7.38
6.51
8.14
8.75
8.15
7.04
8.14
8.25
36
26.00
Return on assets%
17.32
17.61
15.98
16.04
14.90
17.86
20.68
20.67
18.29
16.89
24.69
18.29
17.46
10
0.54
EPS¥
0.37
0.40
0.39
0.35
0.34
0.31
0.30
0.29
0.27
0.27
0.60
(4.40%)
(3.83%)
—
2.69
EPS growth%
29.70
30.50
29.36
30.44
28.36
27.71
25.88
27.44
24.98
24.79
14.28
25.88
28.03
32
0.16
Bookvalue per sh¥
0.55
0.62
0.68
0.61
0.64
0.62
0.62
0.62
0.62
0.70
0.14
1.64%
3.31%
—
0.11
FCF per share¥
0.17
0.17
0.17
0.19
0.18
0.19
0.20
0.20
0.22
0.20
0.20
2.54%
2.53%
—
0.10
Dividend per sh¥
0.45
0.46
0.43
0.48
0.44
0.43
0.47
0.41
0.44
0.46
0.10
0.69%
(0.32%)
—
11.22
Div yield (avg)%
21.62
21.03
21.10
23.80
21.72
22.75
24.36
26.66
27.93
25.34
15.33
25.34
23.28
59
5.35
Payout ratio%
20.43
20.00
22.72
25.56
23.56
23.33
24.02
24.98
23.92
22.40
4.40
23.92
23.45
33
6.887
Shares (diluted)B
9.640
8.941
8.722
9.309
10.01
10.07
9.536
10.09
10.05
9.056
7.307
(1.98%)
0.57%
61
16.34
Buyback yield%
17.30
17.53
17.85
15.39
17.51
15.29
15.42
12.81
14.63
12.23
22.43
14.63
15.40
10
1.314
D/E ratiox
0.263
0.248
0.257
0.282
0.253
0.238
0.213
0.219
0.196
0.205
1.734
0.213
0.243
38
5.685
Enterprise value¥B
9.519
11.40
13.36
16.07
16.02
17.47
17.18
18.41
19.55
22.48
3.326
7.01%
9.04%
31
4.801
LT debt¥B
9.962
9.503
8.969
8.952
8.722
9.127
10.37
10.70
11.53
12.81
1.432
7.99%
2.74%
28
Revenue
¥8.917B
3.29%
1.00×
Cost of revenue
¥5.298B
3.45%
1.02×
Operating expenses
¥1.817B
2.63%
0.94×
Cash and investments
18.58%
Property and equipment
17.86%
Spread over hurdle
32.18%