3.973
Revenue¥B
2.761
2.857
3.018
3.229
3.329
3.533
3.688
3.863
3.981
4.282
4.055
5.16%
4.95%
70
25.82
Revenue growth%
9.01
8.96
8.09
8.87
11.18
12.64
11.50
8.72
9.46
10.66
7.07
10.66
9.24
60
9.43
Gross margin%
11.17
8.65
11.54
11.56
10.03
7.76
9.36
8.77
10.67
9.67
12.15
9.36
9.85
28
9.39
Operating margin%
27.86
29.00
26.80
28.56
26.03
23.44
23.58
22.45
23.89
25.80
3.87
23.58
25.91
81
9.37
Net margin%
27.30
24.60
22.15
20.50
18.82
16.19
13.44
14.60
14.99
14.73
7.89
14.73
17.50
77
13.29
P/E ratio (avg)x
45.20
46.39
45.84
51.79
52.55
51.26
60.90
63.38
69.88
83.61
9.649
63.38
52.17
90
8.776
EV/EBITx
37.33
40.97
46.87
55.52
66.24
65.08
66.53
70.56
83.48
97.77
15.64
70.56
65.66
87
12.50
FCF yield (avg)%
21.37
22.64
23.39
22.87
20.94
18.36
21.03
21.84
22.96
20.65
25.50
21.03
21.60
8
29.95
FCF margin%
22.95
24.97
24.24
24.67
27.39
28.03
30.37
32.36
30.98
28.01
5.51
30.37
27.70
32
0.154
FCF / Net incomex
1.894
1.770
1.934
2.052
1.872
1.813
1.952
2.171
2.059
2.007
1.605
2.007
1.943
57
28.27
ROIC%
9.00
8.37
10.28
11.34
9.89
8.33
7.67
9.34
10.26
9.56
7.36
9.34
9.45
13
9.75
Return on equity%
5.86
5.47
2.65
0.59
1.35
1.66
3.81
3.76
6.57
3.74
25.64
3.76
3.75
17
18.27
Return on assets%
24.54
25.27
24.83
25.79
28.02
26.43
25.96
24.58
22.12
20.79
15.63
24.58
25.05
16
0.10
EPS¥
0.13
0.13
0.14
0.13
0.12
0.13
0.12
0.11
0.10
0.10
0.10
(3.62%)
(1.98%)
—
15.54
EPS growth%
16.03
17.32
15.42
16.25
16.47
19.32
17.28
19.91
21.72
22.49
5.30
19.91
17.30
87
0.39
Bookvalue per sh¥
0.39
0.45
0.45
0.49
0.52
0.54
0.65
0.77
0.89
1.06
0.20
15.31%
10.72%
—
0.41
FCF per share¥
0.18
0.20
0.19
0.18
0.16
0.17
0.18
0.17
0.17
0.16
0.12
(0.20%)
(0.86%)
—
0.40
Dividend per sh¥
0.47
0.49
0.56
0.56
0.56
0.64
0.65
0.63
0.72
0.76
0.14
6.23%
6.09%
—
14.98
Div yield (avg)%
25.07
25.54
25.58
27.32
25.75
27.40
27.15
27.88
28.87
30.68
23.36
27.88
27.23
41
28.15
Payout ratio%
15.55
18.02
20.65
23.33
20.70
21.40
21.65
20.60
19.32
20.81
6.77
20.81
20.68
26
5.049
Shares (diluted)B
6.933
7.785
9.091
9.557
10.45
11.28
10.87
12.48
13.53
15.59
5.123
8.32%
10.26%
69
28.76
Buyback yield%
5.07
4.47
4.41
6.85
3.96
4.56
7.05
9.68
8.60
6.35
20.73
7.05
5.71
57
1.790
D/E ratiox
0.162
0.169
0.187
0.194
0.223
0.215
0.207
0.223
0.210
0.194
0.434
0.210
0.200
12
1.902
Enterprise value¥B
0.885
1.010
1.042
1.113
1.124
1.236
1.356
1.317
1.198
1.252
0.225
2.17%
2.72%
67
2.104
LT debt¥B
2.043
2.014
1.790
1.568
1.674
1.824
1.824
1.671
1.443
1.396
1.489
(3.58%)
(3.24%)
83
Revenue
¥4.282B
4.95%
1.00×
Cost of revenue
¥2.205B
5.07%
1.01×
Operating expenses
¥1.026B
5.40%
1.04×
Property and equipment
20.54%
Cash and investments
15.24%
Spread over hurdle
17.70%