1.055
Revenue¥B
0.792
0.846
0.913
0.974
1.039
1.105
1.198
1.273
1.368
1.465
1.132
7.11%
7.21%
74
2.97
Revenue growth%
4.13
3.96
1.96
0.73
0.90
0.40
0.80
0.40
2.25
3.38
26.24
0.80
1.43
81
18.67
Gross margin%
18.46
16.31
19.13
21.96
19.60
20.22
21.91
19.99
20.43
21.81
8.13
20.43
20.11
86
23.98
Operating margin%
2.74
5.51
3.89
5.83
3.65
1.99
0.40
3.20
3.17
2.04
26.36
2.04
3.18
37
5.96
Net margin%
14.32
14.82
14.89
12.02
14.16
13.18
15.22
15.04
15.09
16.62
5.03
15.09
14.85
74
32.84
P/E ratio (avg)x
34.00
38.04
42.04
47.48
53.07
62.04
65.75
61.81
61.28
66.25
23.26
62.04
57.17
11
6.693
EV/EBITx
25.82
24.56
25.54
26.76
27.00
26.87
29.93
28.29
31.95
30.64
36.17
29.93
26.94
79
4.12
FCF yield (avg)%
7.98
6.03
3.26
6.14
6.49
9.25
7.29
9.52
7.79
9.97
9.01
9.25
7.54
81
3.65
FCF margin%
8.12
5.89
3.55
4.87
7.43
9.96
7.35
9.43
12.11
12.97
3.52
9.96
7.78
20
1.055
FCF / Net incomex
1.442
1.510
1.525
1.665
1.737
1.975
1.802
1.735
1.972
2.090
0.826
1.972
1.736
63
29.48
ROIC%
6.47
4.53
5.20
5.71
4.16
6.80
7.20
6.15
4.74
6.52
9.05
6.52
5.93
19
20.94
Return on equity%
14.79
17.06
14.64
12.18
11.81
11.17
13.91
11.08
8.55
9.68
29.09
11.08
12.00
64
23.94
Return on assets%
5.33
7.66
6.97
9.37
11.93
14.04
11.91
12.58
13.28
12.32
29.86
12.58
11.92
8
0.54
EPS¥
1.04
1.13
1.20
1.37
1.60
1.72
1.82
1.76
1.92
2.01
0.59
4.74%
6.94%
—
20.94
EPS growth%
19.23
17.11
16.93
16.81
14.59
12.50
10.09
9.18
10.98
8.30
2.56
10.09
13.54
68
0.51
Bookvalue per sh¥
1.35
1.35
1.30
1.36
1.53
1.66
1.89
2.07
2.31
2.40
0.75
9.46%
6.79%
—
0.47
FCF per share¥
0.46
0.43
0.46
0.46
0.45
0.47
0.44
0.45
0.42
0.45
1.23
(0.17%)
0.39%
—
1.18
Dividend per sh¥
0.81
0.88
0.80
0.77
0.81
0.75
0.83
0.88
0.78
0.76
0.84
(1.15%)
(0.32%)
—
25.17
Div yield (avg)%
27.58
29.44
29.83
27.77
27.84
27.64
27.30
29.38
32.29
31.70
29.14
29.38
28.61
92
12.61
Payout ratio%
5.43
4.89
7.17
5.01
4.10
3.62
0.65
0.40
0.40
0.40
8.02
0.40
3.86
15
0.591
Shares (diluted)B
0.947
1.059
1.236
1.399
1.539
1.599
1.721
1.926
2.057
2.313
0.610
8.50%
9.32%
22
5.58
Buyback yield%
13.87
14.26
15.29
13.86
14.37
16.04
14.70
13.59
13.59
15.76
24.25
14.70
14.31
6
1.353
D/E ratiox
0.165
0.195
0.193
0.184
0.196
0.199
0.221
0.227
0.264
0.281
0.209
0.227
0.197
6
0.721
Enterprise value¥B
1.278
1.190
1.173
1.148
1.235
1.101
1.131
1.008
0.908
0.857
0.089
(7.04%)
(3.51%)
34
333.4
LT debt¥M
409.8
363.0
338.2
321.1
333.9
347.6
355.7
386.0
401.0
422.0
880.6
4.79%
0.43%
91
Revenue
¥1.465B
7.21%
1.00×
Cost of revenue
¥986.7M
7.06%
0.99×
Operating expenses
¥270.8M
7.05%
0.99×
Property and equipment
17.06%
Cash and investments
14.92%
Spread over hurdle
(3.89%)