0.639
Revenue¥B
0.920
0.951
0.961
0.967
0.988
1.024
1.068
1.115
1.114
1.164
0.674
3.33%
2.81%
94
21.22
Revenue growth%
10.62
13.25
11.67
12.66
12.28
14.54
16.42
15.84
14.82
15.02
12.05
15.02
13.89
95
25.47
Gross margin%
18.49
19.44
16.80
19.05
22.04
24.36
26.89
29.35
27.72
28.91
9.67
27.72
23.20
41
19.08
Operating margin%
2.70
2.27
0.40
0.40
3.01
1.27
4.26
7.09
7.82
5.43
6.92
5.43
2.86
93
15.96
Net margin%
9.11
7.07
5.91
8.28
7.58
5.29
5.74
7.34
5.19
5.41
28.09
5.41
6.49
95
20.28
P/E ratio (avg)x
14.09
12.90
12.92
11.28
11.94
12.98
13.73
15.13
15.61
15.98
30.07
15.13
13.35
38
35.25
EV/EBITx
9.625
10.78
9.977
11.08
10.65
10.96
10.44
9.775
9.191
9.281
19.91
9.775
10.21
37
19.29
FCF yield (avg)%
22.42
20.02
20.63
21.77
20.46
21.89
23.73
23.82
24.99
25.42
11.63
23.82
22.16
13
26.06
FCF margin%
5.58
7.03
7.35
4.89
5.63
4.87
4.63
7.12
8.34
11.04
4.33
7.12
6.33
92
1.259
FCF / Net incomex
0.218
0.210
0.218
0.200
0.189
0.211
0.239
0.220
0.222
0.228
1.722
0.222
0.218
15
2.07
ROIC%
5.47
5.43
7.87
7.00
5.63
3.48
2.42
4.05
1.44
3.83
12.71
3.48
4.74
25
5.40
Return on equity%
16.97
17.64
17.58
19.79
19.97
20.89
23.60
24.61
21.92
23.66
8.88
23.60
20.43
8
28.17
Return on assets%
15.74
18.68
15.89
18.31
18.21
19.09
19.88
21.13
19.04
16.17
28.77
19.09
18.50
45
0.23
EPS¥
0.11
0.12
0.13
0.13
0.13
0.11
0.11
0.12
0.13
0.14
0.25
1.86%
2.48%
—
8.39
EPS growth%
2.36
3.53
2.53
4.31
4.60
3.59
5.93
3.57
2.75
2.22
15.00
3.57
3.55
81
0.10
Bookvalue per sh¥
0.15
0.16
0.17
0.19
0.20
0.19
0.19
0.21
0.21
0.19
0.06
(1.35%)
1.94%
—
0.38
FCF per share¥
0.57
0.58
0.56
0.64
0.74
0.76
0.75
0.73
0.84
0.87
0.18
3.45%
4.00%
—
0.08
Dividend per sh¥
0.13
0.11
0.10
0.09
0.10
0.09
0.08
0.08
0.07
0.06
0.20
(9.33%)
(6.66%)
—
9.39
Div yield (avg)%
29.97
27.38
25.88
25.07
24.68
27.33
29.05
30.64
33.30
30.85
13.57
30.64
28.21
86
16.37
Payout ratio%
28.92
29.05
31.47
28.98
28.88
29.88
29.16
31.16
28.75
28.49
24.01
29.16
29.02
29
1.513
Shares (diluted)B
1.923
2.271
2.561
2.820
3.351
3.582
3.702
3.996
3.983
4.099
1.600
4.11%
7.77%
73
10.23
Buyback yield%
26.38
25.11
22.78
24.58
27.38
29.43
26.59
27.54
28.11
28.10
13.81
28.10
26.99
61
0.255
D/E ratiox
0.195
0.175
0.184
0.181
0.188
0.203
0.224
0.216
0.219
0.244
1.028
0.219
0.199
81
1.273
Enterprise value¥B
0.873
1.026
1.050
1.120
1.284
1.387
1.657
1.732
1.795
2.073
1.011
10.05%
10.33%
36
62.15
LT debt¥M
200.7
217.5
209.8
222.1
230.2
228.7
212.7
202.7
201.4
178.0
695.9
(5.01%)
(2.49%)
93
Revenue
¥1.164B
2.81%
1.00×
Cost of revenue
¥616.6M
2.99%
1.02×
Operating expenses
¥238.4M
3.22%
1.04×
Cash and investments
18.97%
Property and equipment
16.18%
Spread over hurdle
23.24%