1.143
Revenue¥B
0.943
1.009
1.099
1.202
1.277
1.357
1.502
1.630
1.797
1.906
1.245
8.34%
8.28%
51
25.26
Revenue growth%
18.47
20.36
18.80
19.09
18.81
17.57
17.58
14.94
13.19
12.66
29.03
14.94
18.02
70
27.74
Gross margin%
10.19
8.08
9.29
11.54
10.16
11.30
11.82
11.08
13.40
12.28
22.17
11.82
11.19
68
6.95
Operating margin%
18.24
17.00
14.42
17.25
18.57
17.07
16.68
18.97
18.10
19.61
10.86
18.10
17.68
13
7.26
Net margin%
0.40
0.40
0.40
2.28
2.12
4.80
6.07
8.40
5.77
3.94
24.37
5.77
3.11
59
21.77
P/E ratio (avg)x
28.75
31.93
30.42
32.81
37.60
41.52
44.84
45.64
48.37
54.42
8.499
45.64
39.56
73
14.12
EV/EBITx
13.24
15.23
16.80
18.91
22.61
27.05
26.19
28.84
34.15
40.18
24.19
28.84
24.40
9
7.51
FCF yield (avg)%
28.74
29.33
27.71
28.21
25.30
22.49
19.63
18.21
18.53
15.55
11.91
18.53
23.89
6
15.78
FCF margin%
16.51
17.82
20.43
20.18
22.56
21.06
19.39
17.46
14.78
14.83
24.80
17.46
18.60
63
1.781
FCF / Net incomex
1.624
1.550
1.434
1.516
1.448
1.578
1.819
1.788
1.852
1.977
1.274
1.819
1.601
6
24.70
ROIC%
15.49
12.72
13.15
12.02
14.33
13.13
15.02
16.18
18.87
17.13
25.10
16.18
14.67
21
18.12
Return on equity%
13.39
14.39
14.08
11.43
13.60
11.71
11.75
8.91
8.96
8.94
4.65
8.96
11.73
7
27.04
Return on assets%
1.84
2.41
2.38
3.09
1.20
0.40
1.15
1.15
4.14
6.07
18.47
1.15
2.11
18
0.22
EPS¥
0.40
0.43
0.43
0.43
0.47
0.50
0.49
0.45
0.48
0.52
0.23
2.21%
1.32%
—
24.26
EPS growth%
20.30
19.38
20.14
20.99
19.10
20.92
18.25
19.83
19.59
17.55
5.32
19.59
19.71
67
0.43
Bookvalue per sh¥
0.60
0.59
0.61
0.70
0.69
0.76
0.78
0.95
1.12
1.17
0.33
11.10%
7.14%
—
0.12
FCF per share¥
0.30
0.35
0.32
0.33
0.37
0.42
0.49
0.55
0.59
0.57
0.21
9.05%
6.22%
—
0.50
Dividend per sh¥
0.06
0.07
0.06
0.07
0.06
0.06
0.07
0.06
0.05
0.05
0.16
(3.71%)
(4.21%)
—
26.25
Div yield (avg)%
20.80
19.78
22.72
24.26
26.08
26.24
24.19
24.12
22.76
23.63
21.05
24.12
23.88
58
27.54
Payout ratio%
24.65
21.74
20.42
18.13
16.43
17.47
17.62
19.17
21.30
18.71
2.18
18.71
18.94
82
1.837
Shares (diluted)B
2.492
2.471
2.533
2.452
2.466
2.782
2.765
2.550
2.675
2.989
1.763
3.92%
2.28%
42
19.31
Buyback yield%
25.55
26.25
27.40
25.93
23.36
23.76
21.06
21.71
20.02
22.30
24.57
21.71
23.56
14
0.158
D/E ratiox
1.311
1.456
1.425
1.504
1.366
1.437
1.397
1.332
1.260
1.215
1.752
1.332
1.382
6
1.162
Enterprise value¥B
0.848
0.899
1.017
1.190
1.332
1.345
1.580
1.777
2.035
2.388
0.088
12.38%
10.88%
29
1.349
LT debt¥B
2.531
2.751
3.232
3.918
4.496
4.542
5.365
6.027
6.986
7.878
0.598
11.87%
12.25%
37
Revenue
¥1.906B
8.28%
1.00×
Cost of revenue
¥1.334B
8.28%
1.00×
Operating expenses
¥431.9M
8.90%
1.06×
Property and equipment
20.25%
Goodwill & intangibles
15.35%
Spread over hurdle
(3.19%)