1.266
Revenue¥B
1.956
2.007
2.003
1.995
2.018
1.997
1.987
1.954
1.991
2.003
1.317
(0.15%)
0.48%
95
14.38
Revenue growth%
4.74
3.99
1.19
1.70
0.40
1.04
0.40
3.27
1.63
0.40
18.85
1.04
1.41
37
11.22
Gross margin%
24.39
22.44
24.92
25.64
25.42
27.25
29.40
29.88
31.50
34.19
13.42
29.88
26.45
42
9.94
Operating margin%
2.58
4.52
4.77
5.88
3.24
4.76
3.53
4.83
5.81
6.57
13.16
4.83
4.76
10
11.66
Net margin%
23.56
21.50
22.46
24.22
22.97
25.00
23.84
24.85
25.12
28.11
21.50
25.00
24.03
63
15.83
P/E ratio (avg)x
20.81
18.19
19.35
18.44
17.67
16.22
14.92
14.77
15.02
14.82
9.698
14.92
16.95
53
13.92
EV/EBITx
13.02
15.73
16.78
19.72
19.40
21.58
21.79
25.61
28.23
33.43
15.95
25.61
20.65
92
27.71
FCF yield (avg)%
19.14
18.98
19.36
16.42
17.63
20.58
22.69
23.27
23.53
21.80
21.36
22.69
19.97
79
5.02
FCF margin%
34.59
34.67
35.31
34.53
35.10
35.09
34.19
32.09
30.02
28.46
25.63
32.09
34.56
46
1.076
FCF / Net incomex
0.500
0.477
0.529
0.486
0.512
0.543
0.599
0.601
0.589
0.565
0.473
0.589
0.536
30
22.24
ROIC%
1.18
0.59
1.83
2.04
4.98
7.81
6.24
6.72
3.83
6.74
28.91
6.72
4.41
15
9.63
Return on equity%
14.00
12.84
10.16
12.01
14.86
17.76
18.48
20.70
21.70
23.00
14.16
20.70
16.31
13
21.79
Return on assets%
21.74
21.22
22.51
20.84
18.23
17.58
14.97
17.22
19.60
17.36
5.40
17.36
18.92
47
0.07
EPS¥
0.16
0.16
0.15
0.16
0.18
0.19
0.17
0.17
0.15
0.17
0.07
(1.16%)
(0.12%)
—
23.69
EPS growth%
24.83
24.80
25.68
24.53
25.43
28.34
27.08
27.03
28.79
26.90
11.21
27.08
26.29
38
0.19
Bookvalue per sh¥
0.24
0.22
0.25
0.25
0.24
0.23
0.26
0.29
0.32
0.34
0.13
6.94%
3.28%
—
0.21
FCF per share¥
0.23
0.24
0.25
0.28
0.30
0.32
0.35
0.39
0.44
0.50
0.06
10.95%
9.14%
—
0.18
Dividend per sh¥
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.14
(4.52%)
(2.55%)
—
15.41
Div yield (avg)%
33.91
34.97
33.29
33.11
34.36
31.80
30.02
32.04
29.08
27.64
6.71
30.02
32.57
44
29.61
Payout ratio%
18.24
18.57
17.95
17.19
15.56
14.90
17.62
19.51
18.42
20.16
19.22
18.42
18.10
80
4.466
Shares (diluted)B
3.316
3.169
3.152
2.791
2.911
2.543
2.383
2.458
2.345
2.310
4.543
(4.52%)
(4.31%)
9
16.30
Buyback yield%
20.65
20.02
21.77
24.16
24.06
22.35
23.35
25.67
24.38
26.40
23.60
24.38
23.71
33
0.672
D/E ratiox
0.725
0.751
0.858
0.802
0.890
1.029
1.075
1.229
1.209
1.235
0.335
1.209
0.960
59
1.739
Enterprise value¥B
0.265
0.252
0.271
0.279
0.299
0.265
0.267
0.229
0.234
0.212
1.574
(6.65%)
(3.01%)
6
0.996
LT debt¥B
0.228
0.243
0.280
0.284
0.311
0.344
0.334
0.330
0.362
0.381
1.436
4.18%
5.92%
52
Revenue
¥2.003B
0.48%
1.00×
Cost of revenue
¥1.269B
0.45%
1.00×
Operating expenses
¥229.4M
0.38%
0.99×
Cash and investments
16.29%
Property and equipment
16.08%
Spread over hurdle
10.80%