1.436
Revenue¥B
2.306
2.284
2.303
2.358
2.342
2.397
2.442
2.440
2.436
2.466
1.574
1.04%
0.54%
54
6.94
Revenue growth%
24.48
25.77
26.71
25.96
26.63
25.71
28.33
28.71
25.87
27.72
20.90
27.72
26.29
92
14.21
Gross margin%
26.59
26.97
28.15
26.85
24.32
22.21
25.11
24.47
23.85
22.32
10.90
23.85
24.79
59
15.69
Operating margin%
11.20
9.14
11.31
11.17
11.81
12.25
12.36
10.73
13.68
15.29
27.58
12.36
11.56
60
3.67
Net margin%
15.54
15.85
13.31
11.64
12.15
14.37
15.37
13.72
13.57
15.27
12.86
14.37
14.04
37
28.28
P/E ratio (avg)x
33.42
34.05
31.53
27.72
29.29
26.76
27.00
25.43
24.54
24.42
17.58
25.43
27.36
9
34.41
EV/EBITx
12.32
12.22
14.14
15.43
17.25
17.29
19.28
22.17
22.47
23.55
36.87
22.17
17.27
22
9.52
FCF yield (avg)%
25.62
26.00
25.60
28.31
28.11
28.65
28.29
29.76
30.24
32.15
23.57
29.76
28.30
21
19.29
FCF margin%
11.66
14.58
16.49
15.33
17.92
17.75
16.23
17.55
14.66
16.21
15.08
16.23
16.22
42
0.804
FCF / Net incomex
1.369
1.555
1.825
1.783
1.806
1.950
1.861
1.888
1.864
1.894
0.332
1.888
1.843
56
25.10
ROIC%
0.40
0.59
1.56
2.04
0.40
0.40
0.40
0.40
1.54
1.39
16.72
0.40
0.50
29
28.92
Return on equity%
8.17
8.28
7.54
4.65
7.01
9.52
7.98
8.76
10.72
12.96
2.29
9.52
8.23
14
18.11
Return on assets%
21.97
21.58
22.36
21.07
23.32
26.14
26.27
27.14
27.61
30.18
23.60
27.14
24.73
30
0.36
EPS¥
0.11
0.11
0.13
0.15
0.17
0.20
0.24
0.29
0.30
0.36
0.37
15.67%
13.36%
—
6.38
EPS growth%
26.94
28.60
28.84
30.46
28.00
25.52
25.56
25.35
27.03
25.74
25.51
25.56
26.99
18
0.23
Bookvalue per sh¥
0.45
0.50
0.56
0.54
0.51
0.50
0.51
0.51
0.55
0.60
0.08
3.35%
4.23%
—
0.15
FCF per share¥
0.52
0.55
0.67
0.73
0.84
0.87
0.91
0.89
0.94
0.96
0.11
2.74%
8.35%
—
0.37
Dividend per sh¥
0.37
0.34
0.38
0.36
0.35
0.39
0.43
0.43
0.48
0.51
0.30
7.58%
3.88%
—
11.62
Div yield (avg)%
20.63
18.60
18.27
16.43
14.10
16.03
14.48
13.52
12.59
15.30
28.93
14.48
15.66
93
6.01
Payout ratio%
15.33
13.35
11.28
12.43
11.64
12.77
15.24
13.91
11.14
9.24
22.23
12.77
12.60
48
3.561
Shares (diluted)B
4.306
4.370
3.957
3.927
3.583
3.245
3.338
3.092
3.138
3.423
3.576
(0.91%)
(2.44%)
94
17.61
Buyback yield%
20.92
21.24
22.96
24.46
22.30
23.05
24.06
23.65
20.76
18.92
8.98
23.05
22.63
48
1.601
D/E ratiox
0.946
1.004
0.929
0.848
0.805
0.874
0.916
0.977
0.938
0.826
1.750
0.916
0.922
72
1.215
Enterprise value¥B
2.174
2.323
2.267
2.437
2.276
2.158
2.138
2.251
2.396
2.616
1.606
2.83%
0.87%
37
0.788
LT debt¥B
0.347
0.377
0.342
0.351
0.356
0.346
0.321
0.319
0.299
0.308
1.348
(2.84%)
(1.14%)
60
Revenue
¥2.466B
0.54%
1.00×
Cost of revenue
¥1.313B
0.41%
0.99×
Operating expenses
¥428.6M
0.92%
1.04×
Property and equipment
16.51%
Cash and investments
15.61%
Spread over hurdle
13.31%