8.434
Revenue¥B
10.68
11.41
12.52
13.48
14.48
15.55
16.94
18.24
19.87
21.81
8.633
8.53%
8.52%
16
6.88
Revenue growth%
25.75
25.88
28.72
27.13
26.63
26.85
23.93
23.62
22.23
20.36
11.16
23.62
25.82
76
9.45
Gross margin%
24.46
23.57
21.60
24.03
26.06
26.10
26.22
24.83
25.60
25.66
22.17
25.66
25.22
35
28.51
Operating margin%
18.29
19.62
21.99
20.34
21.58
21.32
20.87
19.74
19.66
17.55
9.35
19.74
20.04
64
7.74
Net margin%
18.16
16.78
16.94
14.79
16.02
16.10
18.78
18.99
17.19
16.36
15.09
17.19
16.86
58
32.51
P/E ratio (avg)x
17.23
15.19
13.10
13.79
13.97
14.37
14.21
13.94
12.47
10.93
19.94
13.94
13.96
50
16.65
EV/EBITx
17.79
18.84
20.60
18.79
20.25
18.21
17.66
16.77
18.44
19.80
14.59
18.21
18.62
39
14.49
FCF yield (avg)%
29.20
30.61
29.24
30.30
30.08
28.72
25.86
26.02
26.52
25.66
29.96
26.02
28.96
55
11.61
FCF margin%
15.12
16.78
16.10
17.42
15.97
15.49
13.63
11.92
14.91
13.20
2.42
13.63
15.30
89
1.119
FCF / Net incomex
0.691
0.661
0.606
0.680
0.760
0.767
0.833
0.800
0.857
0.891
1.148
0.833
0.763
64
6.17
ROIC%
33.23
33.37
34.80
36.59
38.88
40.45
43.40
46.12
45.44
42.50
27.31
43.40
39.67
91
10.56
Return on equity%
26.58
25.61
23.84
23.45
20.49
20.49
22.30
25.17
24.84
24.36
3.91
24.36
24.10
5
18.97
Return on assets%
27.74
30.39
30.83
33.25
33.66
35.48
37.09
38.49
36.28
35.77
5.42
36.28
34.57
34
0.30
EPS¥
0.13
0.12
0.12
0.13
0.14
0.16
0.15
0.16
0.18
0.17
0.32
3.01%
3.11%
—
7.19
EPS growth%
25.79
27.85
29.44
26.80
25.73
23.86
24.66
22.43
20.60
18.10
27.02
22.43
25.19
21
0.34
Bookvalue per sh¥
0.34
0.32
0.29
0.30
0.25
0.22
0.19
0.16
0.15
0.13
0.32
(13.11%)
(10.64%)
—
0.20
FCF per share¥
0.56
0.58
0.62
0.61
0.70
0.68
0.66
0.66
0.64
0.60
0.25
(2.91%)
1.31%
—
0.38
Dividend per sh¥
0.19
0.20
0.21
0.21
0.20
0.22
0.22
0.24
0.25
0.27
0.15
6.85%
4.30%
—
17.09
Div yield (avg)%
22.32
23.53
20.68
17.72
17.54
19.30
19.63
19.99
22.24
21.68
5.98
19.99
20.33
17
8.75
Payout ratio%
6.56
8.92
11.54
10.79
10.89
10.77
12.15
12.93
11.85
11.33
16.43
11.85
11.11
52
11.01
Shares (diluted)B
15.97
15.20
17.13
18.17
20.80
21.14
23.16
26.50
24.97
27.49
11.22
5.73%
6.46%
10
10.70
Buyback yield%
10.53
10.02
11.90
10.04
10.07
11.46
9.05
11.87
14.84
14.54
16.74
11.87
10.99
19
1.686
D/E ratiox
0.231
0.253
0.242
0.285
0.323
0.321
0.354
0.411
0.465
0.514
1.695
0.411
0.322
9
10.80
Enterprise value¥B
10.43
9.406
8.058
8.684
8.362
8.964
7.752
7.028
6.603
7.169
14.69
(3.03%)
(3.41%)
28
19.11
LT debt¥B
13.39
13.24
13.33
13.50
14.37
12.39
11.63
11.61
10.74
11.26
8.006
(4.76%)
(1.35%)
79
Revenue
¥21.81B
8.52%
1.00×
Cost of revenue
¥14.59B
8.63%
1.01×
Operating expenses
¥5.011B
8.45%
0.99×
Cash and investments
18.16%
Property and equipment
17.36%
Spread over hurdle
19.23%