0.191
Revenue¥B
0.972
0.985
1.029
1.046
1.078
1.084
1.130
1.166
1.183
1.225
0.199
2.60%
2.43%
65
9.74
Revenue growth%
19.51
22.37
21.40
19.95
18.07
16.05
18.85
19.31
16.76
15.07
29.79
16.76
19.08
78
29.29
Gross margin%
6.46
5.98
7.43
5.99
4.23
4.24
2.01
1.09
3.99
6.25
24.16
3.99
5.11
65
14.80
Operating margin%
10.57
10.14
9.65
9.74
12.55
12.11
13.55
16.24
13.64
13.39
15.69
13.55
12.33
57
27.22
Net margin%
11.36
9.54
6.67
4.07
1.10
0.40
0.40
0.40
3.33
4.71
18.16
0.40
3.70
43
12.27
P/E ratio (avg)x
51.03
57.81
58.11
64.63
74.14
72.66
73.08
76.90
88.54
105.9
28.97
76.90
72.87
65
21.11
EV/EBITx
34.66
30.51
31.18
28.45
25.07
24.07
23.39
22.70
21.29
22.73
31.50
22.73
24.57
27
12.49
FCF yield (avg)%
0.66
0.48
0.40
0.40
2.40
1.85
3.49
2.90
0.40
0.40
18.17
1.85
0.57
38
29.66
FCF margin%
8.44
8.77
9.12
8.88
7.24
9.34
8.13
6.99
7.87
10.22
14.12
8.13
8.61
7
0.663
FCF / Net incomex
0.730
0.801
0.812
0.903
0.885
0.958
0.959
1.045
1.193
1.109
0.474
1.045
0.931
13
3.10
ROIC%
3.25
1.01
3.93
2.02
4.74
2.67
0.40
2.59
2.34
5.13
10.56
2.59
2.63
42
6.80
Return on equity%
11.07
12.62
10.68
7.79
7.49
8.24
6.29
9.12
9.85
8.68
3.56
8.68
8.90
77
26.04
Return on assets%
17.94
16.81
14.63
12.61
12.92
11.59
13.03
10.91
10.64
11.46
22.27
11.46
12.76
20
0.20
EPS¥
0.38
0.38
0.41
0.40
0.46
0.54
0.61
0.60
0.61
0.68
0.22
8.28%
5.72%
—
2.72
EPS growth%
20.91
23.24
21.29
20.84
18.88
17.20
20.00
22.50
22.48
19.80
13.72
20.00
20.88
8
0.12
Bookvalue per sh¥
0.28
0.29
0.34
0.39
0.39
0.40
0.39
0.43
0.43
0.46
0.11
3.65%
5.01%
—
0.23
FCF per share¥
0.28
0.27
0.31
0.28
0.29
0.26
0.29
0.28
0.32
0.31
0.07
1.06%
2.31%
—
0.21
Dividend per sh¥
0.19
0.23
0.24
0.23
0.24
0.28
0.30
0.31
0.33
0.32
0.07
5.92%
6.02%
—
24.35
Div yield (avg)%
15.07
13.95
11.86
12.64
14.31
12.74
11.70
9.87
11.88
12.21
17.78
11.88
12.42
39
22.65
Payout ratio%
3.32
2.79
4.82
5.10
7.61
9.82
10.14
8.23
6.75
7.81
10.63
8.23
7.18
6
1.932
Shares (diluted)B
3.045
2.982
2.998
3.559
4.315
5.245
5.775
6.656
7.224
7.437
1.938
11.50%
10.75%
16
13.75
Buyback yield%
17.56
14.66
15.46
15.57
15.37
13.92
16.62
17.31
17.06
16.34
26.95
16.62
15.96
78
1.204
D/E ratiox
1.839
1.804
1.839
2.098
2.084
2.184
2.567
3.073
2.989
2.947
0.883
2.947
2.141
64
697.3
Enterprise value¥M
456.1
416.7
437.6
412.8
375.6
386.3
412.6
394.1
415.5
409.3
312.8
1.74%
(0.89%)
51
192.3
LT debt¥M
883.3
786.7
823.7
729.3
749.9
680.4
709.3
763.9
695.2
623.7
661.1
(3.62%)
(3.02%)
91
Revenue
¥1.225B
2.43%
1.00×
Cost of revenue
¥857.6M
2.43%
1.00×
Operating expenses
¥244.6M
1.85%
0.95×
Cash and investments
16.66%
Property and equipment
15.78%