6.234
Revenue¥B
10.14
10.24
10.70
11.08
11.47
11.50
11.77
11.87
12.21
12.44
6.788
1.64%
2.26%
47
13.50
Revenue growth%
13.00
12.59
10.94
9.28
6.90
4.50
6.37
8.89
11.50
9.16
9.36
8.89
9.22
18
18.52
Gross margin%
22.44
22.15
23.62
25.79
26.28
25.30
24.96
26.11
23.29
22.84
25.07
24.96
24.29
50
28.42
Operating margin%
20.35
19.65
19.57
20.53
17.99
18.33
18.66
16.34
17.96
20.15
26.87
18.33
19.12
76
3.02
Net margin%
7.50
4.75
2.11
2.26
1.78
2.63
0.40
0.40
0.40
2.60
15.38
0.40
2.18
46
10.59
P/E ratio (avg)x
21.43
20.33
23.35
22.40
21.04
20.73
19.88
20.47
22.60
25.69
31.75
20.73
21.24
32
15.77
EV/EBITx
10.16
10.44
9.031
8.394
8.958
8.100
8.535
8.658
7.455
6.907
8.736
8.100
8.596
31
18.49
FCF yield (avg)%
19.17
18.00
17.07
19.29
20.89
19.16
22.13
22.82
24.00
23.39
17.50
22.82
20.09
6
25.80
FCF margin%
0.40
0.40
1.26
1.15
0.40
1.13
0.40
0.40
2.64
1.09
10.00
1.09
0.75
37
1.730
FCF / Net incomex
1.996
2.232
2.649
2.858
2.910
3.121
3.659
3.741
4.081
4.102
0.946
3.741
3.016
58
3.77
ROIC%
7.77
6.56
6.97
5.75
5.06
3.66
5.27
5.78
8.59
7.68
16.49
5.78
6.17
24
14.47
Return on equity%
1.40
0.94
0.40
0.40
0.40
0.40
2.04
0.40
0.40
0.40
2.71
0.40
0.40
70
26.95
Return on assets%
28.98
27.37
28.23
31.08
33.88
33.41
34.92
35.95
35.94
37.79
6.90
35.94
33.65
92
0.21
EPS¥
0.10
0.10
0.11
0.12
0.13
0.15
0.17
0.17
0.19
0.21
0.22
9.83%
7.68%
—
10.38
EPS growth%
7.19
10.18
12.03
14.58
14.63
16.40
18.50
19.71
17.56
14.83
16.45
17.56
14.73
48
0.12
Bookvalue per sh¥
0.13
0.13
0.14
0.14
0.14
0.14
0.16
0.16
0.18
0.19
0.34
5.58%
5.13%
—
0.33
FCF per share¥
0.42
0.40
0.37
0.40
0.43
0.45
0.47
0.48
0.45
0.48
0.36
2.37%
2.38%
—
0.48
Dividend per sh¥
0.40
0.36
0.37
0.39
0.35
0.38
0.35
0.36
0.35
0.37
0.10
1.10%
(1.53%)
—
7.90
Div yield (avg)%
2.09
1.16
0.51
3.42
5.99
4.54
2.16
0.40
0.58
0.40
13.99
0.58
1.62
86
6.58
Payout ratio%
11.11
10.86
8.42
9.97
7.74
9.45
7.75
9.22
9.89
12.10
11.91
9.45
9.67
75
8.436
Shares (diluted)B
9.235
8.506
9.373
10.49
11.74
11.37
11.34
12.93
12.83
14.40
8.214
4.17%
5.83%
15
16.62
Buyback yield%
30.24
29.08
28.63
29.32
26.88
25.88
22.91
20.31
19.52
16.63
2.10
20.31
26.38
19
0.740
D/E ratiox
1.300
1.504
1.475
1.648
1.723
1.753
1.916
2.056
2.136
2.207
0.599
2.056
1.738
23
8.900
Enterprise value¥B
1.542
1.776
1.920
1.823
1.993
2.025
2.174
2.057
2.336
2.379
7.379
3.61%
5.93%
63
6.395
LT debt¥B
7.019
6.474
6.468
5.944
6.715
6.596
7.302
6.872
6.987
6.443
8.783
(0.82%)
0.46%
78
Revenue
¥12.44B
2.26%
1.00×
Cost of revenue
¥7.957B
2.39%
1.01×
Operating expenses
¥2.156B
2.04%
0.98×
Property and equipment
15.37%
Spread over hurdle
17.66%