0.487
Revenue¥B
1.693
1.766
1.860
1.907
2.010
2.092
2.205
2.322
2.481
2.605
0.514
5.32%
5.06%
18
23.87
Revenue growth%
29.22
26.57
26.65
25.86
27.36
25.50
25.78
23.53
24.21
26.17
15.43
25.50
26.02
32
11.34
Gross margin%
20.30
20.56
19.09
20.18
17.41
19.72
17.73
16.15
15.86
14.08
26.07
16.15
18.41
28
11.85
Operating margin%
10.56
8.55
11.06
10.90
13.88
16.73
14.34
17.04
16.76
18.54
19.29
16.76
14.11
53
15.03
Net margin%
27.37
27.46
25.09
27.41
30.15
32.23
29.88
30.26
32.76
30.55
29.02
30.55
30.02
9
28.22
P/E ratio (avg)x
41.86
40.10
39.83
43.20
44.95
50.63
47.93
49.15
57.67
59.89
10.70
50.63
46.44
78
19.80
EV/EBITx
29.58
26.66
24.73
22.89
24.58
22.01
23.48
23.61
24.03
25.77
35.45
23.61
24.30
17
5.11
FCF yield (avg)%
5.97
8.94
6.47
7.62
7.95
7.26
7.66
8.24
6.77
7.08
22.14
7.26
7.44
24
25.66
FCF margin%
7.88
7.87
5.53
6.49
4.91
4.63
6.95
6.62
6.08
8.62
17.96
6.62
6.55
92
0.422
FCF / Net incomex
0.911
0.990
0.919
0.908
0.989
1.017
1.091
1.112
1.010
0.973
1.400
1.017
0.989
66
11.67
ROIC%
18.95
19.71
16.91
18.16
15.93
18.20
15.88
15.02
15.51
16.31
13.65
15.88
16.61
80
25.00
Return on equity%
4.48
3.65
1.72
1.77
3.45
3.88
6.81
5.40
5.34
4.41
20.05
5.34
4.14
39
5.77
Return on assets%
14.01
11.18
12.15
9.70
8.50
10.73
10.02
11.96
10.99
12.50
14.67
10.99
11.09
66
0.21
EPS¥
0.82
0.82
0.94
1.00
1.02
1.10
1.17
1.28
1.32
1.44
0.22
7.10%
5.79%
—
10.91
EPS growth%
12.65
15.14
18.03
16.47
18.27
20.73
22.08
24.39
21.52
22.22
4.92
22.08
19.50
14
0.42
Bookvalue per sh¥
0.40
0.41
0.46
0.49
0.54
0.54
0.50
0.51
0.50
0.58
0.16
1.18%
3.82%
—
0.53
FCF per share¥
0.60
0.60
0.61
0.67
0.68
0.76
0.71
0.73
0.66
0.70
0.15
0.41%
1.78%
—
0.29
Dividend per sh¥
0.42
0.39
0.43
0.42
0.47
0.44
0.51
0.49
0.51
0.50
0.31
1.28%
1.56%
—
16.36
Div yield (avg)%
3.21
3.74
4.04
6.43
7.06
6.48
7.01
9.36
7.97
8.71
14.47
7.97
6.74
90
14.91
Payout ratio%
6.18
4.43
5.20
6.29
3.57
1.90
0.40
0.89
0.40
0.40
4.32
0.40
2.73
59
1.026
Shares (diluted)B
0.869
0.915
0.831
0.876
0.831
0.910
0.852
0.846
0.912
0.900
1.060
1.61%
(0.43%)
46
15.04
Buyback yield%
16.83
14.46
14.78
15.27
13.04
13.93
14.76
13.18
15.38
12.50
29.50
13.93
14.61
57
1.566
D/E ratiox
1.731
1.666
1.769
1.750
1.972
1.888
2.129
2.332
2.210
2.370
0.157
2.210
1.930
82
1.548
Enterprise value¥B
0.568
0.678
0.715
0.737
0.867
0.955
0.957
0.946
0.969
1.025
0.103
3.39%
5.67%
51
470.9
LT debt¥M
285.8
306.3
306.0
349.4
338.8
331.9
351.7
403.3
428.7
432.6
97.53
5.01%
4.52%
90
Revenue
¥2.605B
5.06%
1.00×
Cost of revenue
¥1.497B
4.72%
0.97×
Operating expenses
¥504.6M
5.46%
1.04×
Property and equipment
16.70%
Cash and investments
16.50%
Spread over hurdle
10.37%