1.172
Revenue¥B
7.761
7.988
8.046
7.951
8.204
8.275
8.523
8.547
8.440
8.652
1.205
1.07%
1.18%
85
22.80
Revenue growth%
20.87
18.51
17.90
17.97
17.00
18.64
19.45
20.52
22.34
19.69
8.11
19.69
19.05
37
22.68
Gross margin%
15.92
13.68
12.11
9.80
10.97
9.09
10.06
7.27
7.20
8.59
6.56
8.59
9.93
38
16.91
Operating margin%
6.16
5.63
4.49
5.80
3.57
3.29
3.11
2.72
3.76
5.77
27.40
3.29
4.13
40
24.16
Net margin%
32.22
34.06
31.17
33.13
32.47
31.29
29.79
27.58
28.12
29.64
24.31
29.64
31.23
52
14.25
P/E ratio (avg)x
44.06
49.76
55.95
57.90
55.22
51.80
52.49
59.74
62.60
68.12
37.36
59.74
55.58
41
18.20
EV/EBITx
29.42
35.17
35.67
38.37
42.57
47.01
49.13
51.97
62.02
69.51
33.31
51.97
44.79
52
10.35
FCF yield (avg)%
16.98
15.52
17.18
16.50
14.97
15.67
12.95
14.87
14.04
12.68
12.72
14.04
15.24
32
10.81
FCF margin%
5.67
7.30
9.53
7.81
10.67
9.71
10.24
11.61
11.93
12.95
19.99
11.61
9.97
10
1.234
FCF / Net incomex
1.826
2.016
2.336
2.346
2.666
2.792
2.727
2.819
3.243
3.406
0.886
2.819
2.697
13
25.28
ROIC%
22.72
24.02
26.08
25.64
27.71
30.60
32.46
31.18
31.25
29.38
4.35
31.18
28.55
27
9.10
Return on equity%
10.15
10.34
12.20
9.98
12.28
14.63
13.54
14.47
11.63
13.37
23.96
13.54
12.24
24
2.30
Return on assets%
8.60
11.01
9.89
7.02
9.58
7.05
5.42
3.12
3.94
4.46
15.00
4.46
7.03
51
0.14
EPS¥
0.28
0.29
0.25
0.27
0.28
0.26
0.29
0.25
0.23
0.20
0.14
(6.04%)
(4.05%)
—
6.83
EPS growth%
17.53
18.47
20.93
22.57
25.20
28.10
27.94
27.63
27.69
27.03
29.30
27.69
26.11
61
0.48
Bookvalue per sh¥
0.14
0.13
0.14
0.15
0.14
0.13
0.12
0.11
0.10
0.09
0.72
(8.54%)
(4.27%)
—
0.51
FCF per share¥
0.55
0.47
0.43
0.45
0.42
0.38
0.37
0.39
0.37
0.37
0.23
(2.22%)
(4.90%)
—
0.11
Dividend per sh¥
0.38
0.34
0.33
0.33
0.35
0.32
0.35
0.33
0.30
0.28
0.33
(4.18%)
(2.80%)
—
26.16
Div yield (avg)%
21.70
24.22
24.81
25.24
27.22
26.73
24.33
22.65
25.40
26.62
21.55
25.40
25.03
31
5.52
Payout ratio%
13.07
11.58
13.44
16.44
15.10
12.76
12.53
9.75
10.69
10.08
5.56
10.69
12.65
78
4.773
Shares (diluted)B
6.510
6.934
7.536
8.409
10.08
11.37
13.58
14.74
15.89
18.52
4.597
12.95%
12.51%
17
26.79
Buyback yield%
21.57
23.16
20.67
19.15
20.42
20.04
21.22
19.88
21.25
21.71
3.28
21.22
20.95
89
0.458
D/E ratiox
0.962
0.911
0.912
0.865
0.823
0.864
0.948
1.002
0.912
0.935
1.233
0.935
0.912
94
8.158
Enterprise value¥B
3.320
3.540
3.017
3.028
2.870
2.983
2.705
2.495
2.555
2.320
9.412
(4.17%)
(4.75%)
77
0.713
LT debt¥B
1.481
1.273
1.369
1.397
1.311
1.352
1.354
1.387
1.227
1.197
2.767
(1.81%)
(2.79%)
9
Revenue
¥8.652B
1.18%
1.00×
Cost of revenue
¥5.479B
1.16%
1.00×
Operating expenses
¥1.430B
0.97%
0.98×
Cash and investments
17.09%
Property and equipment
16.04%
Spread over hurdle
11.74%