3.773
Revenue¥B
27.88
29.40
30.54
32.11
33.13
35.04
36.61
37.61
38.94
40.46
4.125
4.07%
3.98%
82
28.52
Revenue growth%
19.72
19.36
21.93
21.88
19.10
21.64
19.84
19.94
21.91
23.15
25.06
21.64
20.79
29
2.93
Gross margin%
14.46
13.57
14.22
11.30
12.05
10.71
7.81
10.05
8.93
11.75
9.10
10.05
11.53
83
5.66
Operating margin%
1.67
2.51
0.40
2.02
0.40
0.85
0.40
0.40
1.64
2.15
14.61
0.85
1.24
91
26.36
Net margin%
23.68
23.83
25.62
25.08
24.10
25.51
23.91
21.09
18.83
17.93
20.09
21.09
23.87
10
10.86
P/E ratio (avg)x
29.08
30.62
33.33
35.71
40.31
38.82
43.67
44.23
48.99
50.57
8.332
44.23
39.56
19
20.94
EV/EBITx
34.02
34.94
34.52
38.06
37.70
42.31
48.17
53.27
53.81
60.51
10.30
53.27
40.19
18
28.08
FCF yield (avg)%
23.46
23.41
26.12
24.53
26.55
27.59
26.54
26.61
28.39
27.15
25.05
27.15
26.55
67
16.05
FCF margin%
3.84
3.80
6.74
5.86
4.33
3.18
3.10
5.64
5.30
5.37
24.62
5.30
4.81
89
1.156
FCF / Net incomex
1.208
1.288
1.439
1.278
1.258
1.354
1.290
1.143
1.267
1.177
1.534
1.267
1.273
25
5.24
ROIC%
14.31
12.91
14.08
14.92
13.78
15.04
12.60
13.63
16.50
14.73
17.57
14.73
14.19
38
14.58
Return on equity%
15.91
17.84
18.18
19.56
17.27
16.74
18.45
19.36
19.52
19.69
19.11
19.36
18.31
40
19.56
Return on assets%
17.51
16.85
19.38
19.19
18.05
15.44
14.38
16.66
14.29
15.12
19.36
15.12
16.76
92
0.28
EPS¥
0.53
0.57
0.61
0.58
0.59
0.57
0.54
0.63
0.72
0.70
0.29
3.63%
2.26%
—
19.17
EPS growth%
0.40
0.40
1.83
3.06
5.50
6.20
5.81
4.16
5.96
7.72
4.32
5.96
4.83
29
0.39
Bookvalue per sh¥
0.22
0.20
0.20
0.22
0.22
0.23
0.20
0.21
0.19
0.20
0.08
(2.10%)
(2.71%)
—
0.16
FCF per share¥
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.11
(5.51%)
(3.93%)
—
0.12
Dividend per sh¥
0.21
0.23
0.27
0.27
0.29
0.29
0.31
0.32
0.32
0.31
0.46
1.70%
5.47%
—
6.28
Div yield (avg)%
5.24
5.01
6.61
8.09
7.17
9.86
7.01
8.77
10.61
12.47
27.49
9.86
7.63
62
19.83
Payout ratio%
2.64
4.21
6.52
5.35
4.55
3.55
6.24
5.31
5.32
5.19
11.89
5.31
5.25
32
22.52
Shares (diluted)B
20.20
22.87
23.19
23.18
22.04
21.36
24.20
24.48
24.34
27.70
23.34
4.67%
4.17%
75
14.88
Buyback yield%
25.47
27.82
28.83
26.88
28.40
29.08
28.44
30.13
32.13
33.61
25.18
30.13
28.64
39
0.569
D/E ratiox
1.818
2.030
1.889
2.173
2.446
2.668
2.595
2.485
2.318
2.423
0.982
2.485
2.371
9
11.81
Enterprise value¥B
31.25
36.46
40.67
46.11
46.43
46.30
48.08
49.39
49.58
54.89
10.10
3.40%
7.44%
91
17.57
LT debt¥B
57.25
65.54
74.47
83.05
90.76
91.63
102.6
120.8
118.0
128.5
18.74
7.21%
9.75%
14
Revenue
¥40.46B
3.98%
1.00×
Cost of revenue
¥28.32B
3.98%
1.00×
Operating expenses
¥8.758B
4.73%
1.07×
Cash and investments
19.63%
Property and equipment
14.70%
Spread over hurdle
33.49%