5.495
Revenue¥B
2.732
3.026
3.351
3.649
3.906
4.321
4.796
5.266
5.628
6.102
5.890
9.33%
9.53%
27
4.46
Revenue growth%
30.44
28.07
25.43
25.24
22.60
19.88
19.83
19.55
18.58
18.36
16.57
19.55
21.24
62
27.38
Gross margin%
16.20
15.41
12.56
14.22
14.98
16.45
16.42
17.77
19.71
18.24
26.05
17.77
16.31
58
8.25
Operating margin%
29.73
27.89
29.15
29.41
31.30
33.72
35.05
32.10
31.27
31.50
5.32
32.10
31.28
89
2.87
Net margin%
23.83
21.92
24.24
24.16
21.32
18.33
17.06
17.76
17.27
16.52
9.99
17.27
19.83
31
13.08
P/E ratio (avg)x
4.958
4.730
5.163
4.746
4.745
5.034
4.402
4.511
3.946
4.308
28.40
4.402
4.738
59
30.42
EV/EBITx
18.07
19.56
19.20
17.26
14.97
14.34
15.30
13.81
14.39
14.06
30.37
14.34
15.13
24
28.13
FCF yield (avg)%
21.17
21.36
23.98
23.34
23.22
20.23
18.60
21.53
18.75
17.29
21.75
18.75
21.27
52
15.04
FCF margin%
11.40
11.08
11.89
12.23
13.53
16.01
17.49
15.40
14.99
14.77
10.19
15.40
14.15
27
1.214
FCF / Net incomex
0.703
0.680
0.675
0.588
0.548
0.575
0.534
0.500
0.458
0.399
0.614
0.500
0.561
9
5.92
ROIC%
0.46
3.21
4.21
6.33
8.72
10.61
13.46
10.53
10.29
9.78
28.05
10.53
9.25
11
22.13
Return on equity%
16.39
13.78
12.75
11.97
10.17
8.98
9.17
8.62
7.05
7.38
26.85
8.62
9.67
91
12.70
Return on assets%
7.25
10.20
8.12
7.64
8.09
7.29
8.11
8.58
10.22
8.15
22.83
8.15
8.12
81
0.54
EPS¥
0.66
0.58
0.55
0.50
0.45
0.40
0.39
0.35
0.37
0.38
0.58
(3.55%)
(5.11%)
—
25.75
EPS growth%
11.39
8.93
9.27
12.27
12.79
15.74
18.37
18.05
19.67
21.78
19.40
18.37
14.27
23
0.16
Bookvalue per sh¥
0.21
0.22
0.22
0.24
0.23
0.21
0.17
0.18
0.17
0.18
0.27
(4.66%)
(2.63%)
—
0.76
FCF per share¥
0.13
0.13
0.12
0.13
0.12
0.11
0.11
0.12
0.11
0.10
0.38
(2.43%)
(1.79%)
—
0.52
Dividend per sh¥
0.33
0.34
0.34
0.34
0.29
0.31
0.26
0.23
0.20
0.19
0.75
(8.68%)
(6.75%)
—
2.18
Div yield (avg)%
4.70
3.92
1.94
2.11
1.16
0.40
2.75
4.39
3.14
2.84
3.90
2.84
2.80
40
17.68
Payout ratio%
10.02
11.76
12.52
11.15
10.49
13.16
12.46
10.24
11.31
11.02
17.15
11.31
11.23
95
4.317
Shares (diluted)B
5.187
4.852
5.107
5.497
6.098
5.893
5.343
5.209
4.681
4.544
4.351
(5.72%)
(0.63%)
10
9.99
Buyback yield%
28.53
27.40
24.87
27.01
24.83
25.99
26.78
25.89
27.72
29.68
2.79
26.78
26.89
74
1.536
D/E ratiox
0.366
0.409
0.422
0.428
0.441
0.493
0.525
0.553
0.518
0.550
1.444
0.525
0.467
90
1.373
Enterprise value¥B
2.846
3.076
3.530
3.629
3.588
3.948
3.829
4.191
3.998
4.343
5.727
3.89%
4.50%
29
1.925
LT debt¥B
3.512
3.320
3.093
3.131
3.163
3.379
3.135
3.307
3.345
3.545
2.967
2.31%
(0.90%)
42
Revenue
¥6.102B
9.53%
1.00×
Cost of revenue
¥4.271B
9.53%
1.00×
Operating expenses
¥1.199B
9.75%
1.02×
Property and equipment
15.56%
Spread over hurdle
(6.05%)