0.060
Revenue¥B
0.775
0.850
0.928
1.023
1.113
1.204
1.300
1.418
1.506
1.617
0.066
7.75%
8.41%
82
12.32
Revenue growth%
22.66
23.76
24.49
26.02
26.64
24.81
27.00
27.52
25.01
27.02
5.33
27.00
25.52
5
25.51
Gross margin%
21.22
20.45
17.66
18.24
20.07
19.82
22.13
24.15
25.81
25.68
24.55
24.15
20.84
46
24.27
Operating margin%
23.74
22.37
19.55
17.48
15.99
15.52
15.87
16.08
16.24
17.55
25.89
16.08
16.86
60
28.79
Net margin%
19.57
19.10
21.26
18.54
21.49
23.02
20.93
22.29
19.42
17.16
5.46
20.93
20.25
72
7.260
P/E ratio (avg)x
13.40
14.02
13.89
12.99
12.12
12.76
12.05
11.71
12.73
12.49
28.78
12.49
12.74
38
19.05
EV/EBITx
24.90
21.86
22.32
20.44
21.32
18.51
19.80
21.15
21.56
22.86
34.01
21.15
21.44
72
20.05
FCF yield (avg)%
3.34
1.80
0.72
1.61
1.29
0.71
0.40
1.90
4.41
5.82
23.29
1.90
1.70
36
12.94
FCF margin%
23.53
21.69
21.21
18.42
19.74
21.58
24.15
25.01
25.90
23.81
3.48
24.15
22.61
13
1.033
FCF / Net incomex
1.128
1.118
1.270
1.333
1.348
1.602
1.816
2.082
2.415
2.356
1.032
2.082
1.475
24
18.25
ROIC%
15.35
13.10
11.38
11.81
14.07
13.11
15.96
16.68
18.95
17.86
2.89
16.68
14.71
18
12.01
Return on equity%
7.70
5.28
3.55
6.20
3.89
6.50
5.40
3.45
3.00
5.25
10.57
5.25
5.26
43
11.99
Return on assets%
12.21
13.21
11.42
12.50
14.63
17.35
15.84
13.35
10.55
11.79
23.99
13.35
12.85
72
0.83
EPS¥
0.15
0.15
0.15
0.15
0.15
0.15
0.16
0.18
0.19
0.18
0.87
3.81%
0.84%
—
27.30
EPS growth%
20.19
19.88
18.80
20.25
18.20
18.75
18.58
19.70
22.66
25.28
6.04
19.70
19.79
57
0.97
Bookvalue per sh¥
0.16
0.17
0.16
0.16
0.15
0.17
0.18
0.17
0.17
0.17
0.51
1.50%
(0.05%)
—
0.99
FCF per share¥
0.56
0.50
0.50
0.46
0.44
0.45
0.45
0.43
0.40
0.35
0.73
(4.60%)
(5.30%)
—
0.68
Dividend per sh¥
0.68
0.74
0.76
0.90
1.05
1.20
1.38
1.38
1.49
1.59
0.90
8.62%
10.38%
—
14.29
Div yield (avg)%
20.20
22.17
20.82
22.49
23.76
23.57
24.20
23.82
21.89
20.13
20.07
23.57
22.33
62
24.08
Payout ratio%
14.91
17.85
17.20
15.34
12.36
11.81
11.37
13.20
12.11
9.85
16.59
11.81
12.78
66
0.762
Shares (diluted)B
0.957
0.921
1.019
1.072
1.283
1.491
1.762
2.080
2.154
2.189
0.739
11.28%
9.93%
72
3.92
Buyback yield%
8.06
5.28
6.39
4.36
1.37
0.40
0.40
1.44
0.40
2.20
23.49
0.40
1.82
45
1.729
D/E ratiox
1.463
1.445
1.494
1.388
1.441
1.274
1.233
1.091
0.947
0.911
0.643
1.091
1.331
11
0.413
Enterprise value¥B
1.143
1.272
1.242
1.258
1.231
1.178
1.334
1.422
1.594
1.552
0.270
4.74%
2.39%
74
0.131
LT debt¥B
1.779
1.813
2.064
2.177
2.347
2.595
2.538
2.986
3.396
3.407
1.294
7.74%
8.63%
7
Revenue
¥1.617B
8.41%
1.00×
Cost of revenue
¥977.9M
8.26%
0.99×
Operating expenses
¥354.4M
9.31%
1.09×
Property and equipment
16.10%
Cash and investments
15.14%
Spread over hurdle
(3.40%)