1.533
Revenue¥B
1.114
1.118
1.127
1.133
1.149
1.167
1.191
1.242
1.262
1.309
1.659
2.65%
1.66%
72
28.80
Revenue growth%
16.43
19.26
18.47
21.32
21.39
20.81
21.33
24.12
21.70
21.74
7.39
21.70
21.32
26
6.30
Gross margin%
15.70
13.71
15.48
15.71
14.77
11.80
11.53
8.86
9.40
7.34
10.79
9.40
12.76
47
4.68
Operating margin%
24.31
26.76
27.70
28.79
26.28
27.51
27.40
28.27
27.67
30.10
6.65
27.67
27.59
49
4.99
Net margin%
4.13
2.28
2.66
5.27
7.50
7.09
4.25
2.69
0.40
0.40
22.91
2.69
3.41
49
15.42
P/E ratio (avg)x
30.20
29.30
28.29
26.87
26.13
27.10
28.37
28.73
28.63
33.29
32.63
28.63
28.50
15
15.06
EV/EBITx
22.26
19.46
18.08
18.45
18.75
18.88
20.39
18.83
17.04
17.63
22.07
18.83
18.79
51
25.55
FCF yield (avg)%
21.03
20.40
23.27
22.84
20.26
19.31
17.60
14.82
13.41
10.96
22.01
14.82
19.79
36
21.09
FCF margin%
26.44
26.19
25.82
23.49
25.49
25.86
26.07
26.66
28.69
30.36
18.64
26.66
26.13
10
0.860
FCF / Net incomex
2.045
2.208
2.107
2.060
2.149
2.402
2.349
2.541
2.958
2.982
1.250
2.541
2.278
86
9.67
ROIC%
20.21
22.14
22.75
21.27
22.71
23.07
20.15
21.15
21.51
22.09
10.04
21.51
21.80
28
3.13
Return on equity%
18.65
19.66
21.30
22.74
22.97
23.29
20.33
21.51
21.33
21.24
25.04
21.33
21.32
46
13.66
Return on assets%
29.25
30.33
30.14
31.45
31.94
32.18
31.45
32.98
31.02
28.74
27.40
31.45
31.24
87
0.69
EPS¥
0.44
0.42
0.44
0.42
0.48
0.46
0.52
0.48
0.55
0.64
0.76
5.96%
5.18%
—
29.00
EPS growth%
27.25
29.14
29.39
27.32
27.58
26.85
24.62
23.73
26.64
24.77
9.94
24.77
27.05
45
0.13
Bookvalue per sh¥
0.77
0.88
1.04
1.19
1.21
1.41
1.50
1.65
1.82
1.97
0.22
10.32%
11.70%
—
0.38
FCF per share¥
0.11
0.10
0.09
0.09
0.10
0.10
0.11
0.10
0.10
0.09
0.74
(1.54%)
(1.80%)
—
0.61
Dividend per sh¥
1.07
1.14
1.19
1.30
1.52
1.71
1.92
2.26
2.75
3.03
0.48
14.86%
11.30%
—
17.68
Div yield (avg)%
21.97
20.44
18.51
19.82
17.29
17.54
19.44
16.72
17.77
19.93
13.45
17.77
18.98
31
21.27
Payout ratio%
28.79
26.14
26.20
25.36
23.48
25.90
24.58
21.85
22.89
21.98
26.20
22.89
24.97
9
1.073
Shares (diluted)B
0.897
0.901
0.891
0.896
0.852
0.890
0.794
0.837
0.778
0.849
1.046
(0.06%)
(1.92%)
64
25.08
Buyback yield%
12.02
9.62
8.76
10.02
11.19
9.67
12.54
15.40
13.95
13.17
16.82
13.17
11.60
6
0.435
D/E ratiox
1.047
1.074
1.119
0.988
1.048
1.026
0.953
0.973
0.915
0.972
1.168
0.972
1.007
79
0.729
Enterprise value¥B
0.468
0.449
0.395
0.347
0.352
0.344
0.369
0.341
0.324
0.351
1.117
(0.08%)
(4.12%)
78
1.120
LT debt¥B
1.617
1.685
1.980
1.901
2.010
2.069
1.992
2.069
2.300
2.535
1.451
4.75%
4.06%
51
Revenue
¥1.309B
1.66%
1.00×
Cost of revenue
¥916.1M
1.66%
1.00×
Operating expenses
¥208.6M
1.87%
1.02×
Cash and investments
20.07%
Property and equipment
18.63%
Spread over hurdle
17.34%