0.984
Revenue¥B
1.017
1.065
1.096
1.102
1.151
1.160
1.187
1.216
1.246
1.261
1.065
1.85%
2.50%
87
25.72
Revenue growth%
15.47
17.04
18.52
20.29
20.98
22.01
21.71
20.42
21.47
21.25
19.63
21.47
20.70
36
25.25
Gross margin%
18.22
19.66
21.83
22.21
21.74
23.53
24.64
22.94
20.43
19.18
29.86
22.94
21.79
45
21.34
Operating margin%
30.32
27.70
28.10
29.15
28.21
30.44
30.33
28.21
26.30
26.62
22.35
28.21
28.21
56
25.41
Net margin%
30.21
29.80
28.81
26.67
27.71
25.66
27.16
28.96
30.14
32.99
21.87
28.96
28.88
14
16.36
P/E ratio (avg)x
8.369
9.783
9.837
10.16
11.63
10.99
11.06
10.61
12.08
11.37
33.16
11.06
10.80
65
23.38
EV/EBITx
12.04
13.00
12.58
13.42
14.07
13.12
12.95
11.39
12.26
12.05
8.752
12.26
12.77
37
18.42
FCF yield (avg)%
10.49
10.74
8.43
5.58
8.55
5.66
6.62
8.60
9.85
9.77
2.74
8.60
8.58
16
13.89
FCF margin%
18.77
16.73
19.61
20.53
18.18
18.76
18.59
19.85
22.64
22.42
16.02
19.85
19.19
49
1.084
FCF / Net incomex
0.877
0.898
0.782
0.751
0.771
0.802
0.847
0.760
0.778
0.716
0.719
0.778
0.780
65
13.80
ROIC%
12.44
11.47
10.44
11.80
11.16
9.34
8.96
10.83
8.01
6.06
22.68
8.96
10.63
9
10.15
Return on equity%
17.80
17.80
16.02
18.68
19.53
18.74
16.71
15.88
14.57
12.31
20.18
15.88
17.25
53
9.37
Return on assets%
21.96
19.89
20.77
23.02
25.21
24.35
25.10
27.24
26.36
24.91
20.11
25.10
24.63
82
0.22
EPS¥
0.30
0.31
0.33
0.37
0.44
0.50
0.52
0.57
0.56
0.57
0.23
5.49%
6.19%
—
20.73
EPS growth%
14.16
11.36
11.96
9.19
7.09
5.32
2.38
2.12
4.46
2.31
17.39
2.38
6.21
25
0.24
Bookvalue per sh¥
0.43
0.46
0.47
0.53
0.63
0.63
0.74
0.78
0.88
1.01
0.23
9.92%
9.47%
—
0.52
FCF per share¥
0.25
0.24
0.27
0.29
0.26
0.26
0.28
0.31
0.34
0.31
0.33
3.25%
0.85%
—
0.51
Dividend per sh¥
0.13
0.12
0.13
0.11
0.11
0.11
0.10
0.11
0.10
0.09
0.37
(2.97%)
(3.62%)
—
8.64
Div yield (avg)%
10.02
7.65
4.82
7.35
8.75
8.11
10.99
9.31
7.12
7.16
28.75
8.11
7.88
83
12.91
Payout ratio%
18.55
18.69
16.82
15.94
13.99
16.85
18.03
20.30
19.08
20.11
21.32
19.08
18.29
36
1.485
Shares (diluted)B
1.933
2.085
2.151
2.510
2.946
3.264
3.225
3.639
3.906
4.463
1.515
8.66%
8.19%
45
20.24
Buyback yield%
19.81
19.09
20.21
18.64
17.32
18.06
18.79
17.39
19.19
17.67
22.84
18.06
18.72
31
1.311
D/E ratiox
1.802
1.753
1.745
1.908
2.184
2.439
2.306
2.604
2.881
2.703
1.497
2.604
2.245
56
885.6
Enterprise value¥M
627.4
617.7
615.3
569.8
493.4
436.0
442.7
470.8
491.3
428.8
357.0
(2.77%)
(3.86%)
57
0.957
LT debt¥B
1.410
1.428
1.675
1.666
1.895
2.277
2.571
2.978
3.444
3.972
0.802
15.95%
11.00%
45
Revenue
¥1.261B
2.50%
1.00×
Cost of revenue
¥746.2M
2.38%
0.99×
Operating expenses
¥254.7M
2.71%
1.02×
Property and equipment
16.53%
Cash and investments
16.36%
Spread over hurdle
15.90%