1.575
Revenue¥B
2.246
2.398
2.549
2.704
2.939
3.184
3.390
3.695
3.964
4.289
1.718
7.85%
7.39%
63
16.22
Revenue growth%
26.28
25.69
28.25
30.15
33.15
34.48
35.48
35.81
34.12
34.02
17.26
34.48
33.58
6
6.74
Gross margin%
28.79
27.48
27.70
26.36
26.84
26.43
25.15
22.77
21.35
22.92
18.24
22.92
26.39
87
11.35
Operating margin%
23.22
23.59
25.41
26.94
27.73
28.68
28.57
30.73
28.03
26.70
13.30
28.57
27.33
66
11.84
Net margin%
8.96
8.26
7.55
7.93
7.59
10.22
10.65
8.31
9.13
10.10
16.94
10.10
8.63
51
33.04
P/E ratio (avg)x
43.17
43.21
47.52
50.86
53.62
54.53
57.28
63.61
67.03
65.90
17.64
63.61
54.08
72
12.72
EV/EBITx
33.78
38.64
40.11
41.78
43.79
43.15
40.42
37.27
35.02
36.87
13.72
37.27
39.38
6
3.36
FCF yield (avg)%
18.22
16.40
16.69
14.98
12.53
11.17
10.70
9.50
7.56
9.49
2.51
9.50
11.85
58
12.26
FCF margin%
12.22
12.25
10.62
12.73
14.59
16.43
13.84
12.23
14.39
13.66
28.22
13.84
13.19
66
0.158
FCF / Net incomex
2.151
2.076
2.415
2.688
2.652
2.596
2.930
2.835
2.760
2.866
1.491
2.835
2.670
40
5.27
ROIC%
10.32
13.31
14.53
16.67
19.33
20.22
19.61
20.19
19.18
21.25
2.24
20.19
19.25
54
23.85
Return on equity%
20.39
20.39
18.24
16.58
18.77
17.36
18.39
18.43
19.90
20.03
29.10
18.43
18.60
37
25.53
Return on assets%
12.24
14.14
13.43
14.91
13.60
13.82
13.96
15.13
17.12
18.38
12.18
15.13
14.05
36
0.43
EPS¥
0.10
0.10
0.11
0.12
0.14
0.14
0.17
0.17
0.18
0.21
0.47
8.71%
8.21%
—
16.29
EPS growth%
16.59
15.94
17.54
17.39
20.19
20.48
22.60
23.99
24.66
22.75
8.07
22.75
20.33
16
0.44
Bookvalue per sh¥
0.13
0.12
0.12
0.12
0.12
0.11
0.11
0.11
0.10
0.11
0.19
(3.27%)
(2.61%)
—
0.26
FCF per share¥
0.17
0.19
0.19
0.18
0.20
0.19
0.19
0.18
0.16
0.17
0.20
(3.85%)
(1.03%)
—
0.45
Dividend per sh¥
0.13
0.12
0.11
0.10
0.11
0.10
0.11
0.12
0.13
0.13
0.43
2.76%
0.07%
—
6.67
Div yield (avg)%
20.84
23.26
22.94
24.88
24.38
24.22
25.84
26.55
24.88
25.29
27.94
25.29
24.63
50
25.00
Payout ratio%
12.01
10.67
10.45
10.03
12.35
11.82
9.25
11.35
10.61
7.93
27.37
10.61
10.64
71
3.216
Shares (diluted)B
4.881
5.312
6.232
6.197
6.331
7.160
8.272
9.323
9.605
10.85
3.119
11.38%
8.32%
36
11.21
Buyback yield%
5.26
5.16
6.75
4.02
6.71
7.40
7.44
4.97
3.31
4.06
19.79
4.97
5.21
48
0.158
D/E ratiox
1.223
1.305
1.518
1.488
1.526
1.537
1.780
1.852
2.010
2.153
1.563
1.852
1.532
52
1.393
Enterprise value¥B
4.562
4.952
5.494
5.205
5.776
6.161
6.302
6.854
7.640
7.018
0.446
3.97%
5.71%
7
1.632
LT debt¥B
1.784
1.973
1.848
1.834
2.080
2.137
2.479
2.580
2.394
2.624
2.852
4.76%
4.19%
45
Revenue
¥4.289B
7.39%
1.00×
Cost of revenue
¥2.110B
7.31%
0.99×
Operating expenses
¥894.8M
7.54%
1.01×
Property and equipment
18.33%
Cash and investments
15.26%
Goodwill & intangibles
14.07%
Spread over hurdle
20.61%