0.276
Revenue¥B
0.851
0.893
0.943
1.008
1.045
1.113
1.188
1.263
1.325
1.407
0.286
6.13%
5.47%
9
11.63
Revenue growth%
27.63
26.56
27.88
30.65
29.26
27.86
28.70
27.12
30.09
28.87
27.61
28.70
28.29
55
10.95
Gross margin%
10.96
10.03
11.17
10.55
11.18
8.82
8.58
10.34
8.34
9.39
27.62
8.82
10.19
53
28.89
Operating margin%
22.27
22.58
22.33
22.89
23.11
24.13
21.58
20.95
19.58
21.75
10.76
21.58
22.30
18
2.36
Net margin%
18.15
15.72
17.51
17.91
18.53
20.22
22.54
24.96
24.14
26.15
5.65
24.14
19.37
72
15.60
P/E ratio (avg)x
21.37
22.60
21.17
18.63
18.11
18.94
16.23
16.80
16.77
14.17
19.60
16.77
18.37
49
28.36
EV/EBITx
15.64
16.94
18.73
20.68
19.47
19.48
18.94
18.84
19.77
20.50
20.15
19.48
19.20
11
28.65
FCF yield (avg)%
21.18
19.99
17.43
17.04
14.54
12.91
13.64
15.36
14.00
13.72
13.04
13.72
14.95
91
7.01
FCF margin%
19.61
21.39
24.34
24.84
23.83
26.46
24.83
26.84
25.89
28.05
24.55
26.46
24.84
23
0.401
FCF / Net incomex
0.715
0.772
0.781
0.741
0.671
0.722
0.649
0.662
0.667
0.711
0.653
0.667
0.713
24
16.45
ROIC%
15.51
12.52
11.16
13.90
14.07
16.99
17.66
18.43
19.25
21.91
26.98
18.43
16.25
9
16.15
Return on equity%
16.80
16.41
19.16
21.50
19.12
22.03
24.38
27.36
26.61
27.61
8.56
26.61
21.76
64
16.77
Return on assets%
24.26
22.98
20.05
17.84
18.93
21.25
19.71
19.42
21.29
18.43
11.54
19.71
19.88
15
0.92
EPS¥
0.71
0.68
0.62
0.68
0.75
0.76
0.76
0.72
0.80
0.86
0.99
2.84%
1.99%
—
16.76
EPS growth%
10.64
11.45
11.12
14.09
13.13
12.47
12.39
12.09
13.84
14.60
3.48
12.47
12.43
42
0.57
Bookvalue per sh¥
1.11
1.13
1.23
1.38
1.44
1.59
1.75
2.00
1.89
1.84
0.25
4.98%
4.85%
—
0.91
FCF per share¥
0.39
0.38
0.34
0.31
0.31
0.28
0.26
0.24
0.23
0.23
0.90
(5.80%)
(4.73%)
—
0.64
Dividend per sh¥
0.50
0.47
0.44
0.48
0.52
0.54
0.46
0.44
0.42
0.36
0.54
(7.06%)
(4.76%)
—
7.78
Div yield (avg)%
11.38
13.27
13.46
14.98
12.84
12.20
12.30
14.27
12.11
13.93
4.06
12.30
13.06
34
22.47
Payout ratio%
10.73
13.40
15.34
12.86
15.69
13.90
11.89
10.41
9.78
10.16
20.37
10.41
12.38
76
1.003
Shares (diluted)B
1.172
1.130
1.152
1.300
1.440
1.534
1.444
1.638
1.818
1.970
1.050
6.46%
5.68%
43
26.50
Buyback yield%
2.68
2.89
2.51
1.14
1.96
0.40
1.55
0.40
0.40
0.40
18.28
0.40
1.34
18
0.252
D/E ratiox
0.223
0.232
0.256
0.262
0.268
0.309
0.343
0.380
0.408
0.426
1.659
0.380
0.288
21
614.3
Enterprise value¥M
172.1
168.2
173.8
169.8
153.1
141.6
129.7
115.1
104.0
102.6
774.5
(7.68%)
(5.77%)
17
409.2
LT debt¥M
982.4
970.4
943.7
840.8
775.0
844.8
817.7
806.4
703.0
724.0
363.1
(1.35%)
(4.19%)
24
Revenue
¥1.407B
5.47%
1.00×
Cost of revenue
¥985.1M
5.59%
1.01×
Operating expenses
¥265.0M
5.34%
0.99×
Property and equipment
15.62%
Cash and investments
14.67%
Spread over hurdle
(1.05%)