0.768
Revenue¥B
1.289
1.380
1.472
1.575
1.690
1.820
1.917
2.084
2.243
2.372
0.823
7.01%
7.01%
73
3.46
Revenue growth%
19.06
20.36
17.43
16.65
18.52
19.90
19.51
19.61
18.13
16.67
13.27
19.51
18.79
8
28.29
Gross margin%
28.06
28.45
29.06
28.96
26.31
28.15
28.23
26.85
29.82
27.27
16.24
28.15
28.19
64
29.21
Operating margin%
21.20
24.06
25.74
26.70
28.21
25.94
28.81
28.67
27.80
26.02
13.18
27.80
26.36
86
7.00
Net margin%
9.49
10.16
9.11
6.81
5.05
6.68
5.74
7.90
8.85
6.62
27.22
6.68
7.36
53
26.27
P/E ratio (avg)x
43.30
49.68
53.97
51.85
55.72
57.69
58.71
69.26
69.44
76.54
31.55
69.26
56.70
33
8.547
EV/EBITx
37.86
36.97
42.16
44.62
41.81
47.34
53.08
56.14
53.89
50.89
25.70
53.08
45.98
20
12.05
FCF yield (avg)%
26.26
23.88
22.94
20.53
20.10
19.06
19.45
18.10
15.80
14.73
17.72
18.10
19.78
36
17.51
FCF margin%
8.54
11.51
11.19
13.92
14.08
12.99
13.98
13.96
15.11
14.16
16.21
13.98
13.94
65
1.123
FCF / Net incomex
0.674
0.697
0.588
0.582
0.515
0.459
0.406
0.401
0.405
0.360
0.810
0.405
0.487
62
29.84
ROIC%
18.87
16.05
13.52
15.66
16.42
17.19
15.23
12.65
11.48
13.46
10.74
13.46
15.45
10
19.15
Return on equity%
13.94
13.13
10.14
10.45
8.18
6.73
9.64
11.77
12.32
11.79
7.83
11.77
11.11
93
19.38
Return on assets%
10.20
8.20
7.41
6.37
7.75
10.20
10.52
11.31
13.41
13.08
12.95
11.31
10.20
55
0.45
EPS¥
0.15
0.17
0.18
0.18
0.18
0.18
0.17
0.16
0.14
0.16
0.46
(2.06%)
0.70%
—
14.52
EPS growth%
1.25
0.40
0.40
2.21
1.48
0.40
2.52
5.04
7.46
10.40
20.34
5.04
1.84
6
0.56
Bookvalue per sh¥
1.36
1.40
1.57
1.54
1.60
1.66
1.82
2.02
2.43
2.70
0.66
10.97%
8.66%
—
0.75
FCF per share¥
1.37
1.56
1.87
1.96
1.99
2.13
2.15
2.53
2.98
3.43
0.21
11.48%
10.30%
—
0.15
Dividend per sh¥
0.16
0.16
0.16
0.17
0.17
0.17
0.19
0.17
0.16
0.15
0.40
(1.71%)
0.21%
—
28.02
Div yield (avg)%
15.65
18.17
18.81
21.22
22.23
21.94
19.53
21.71
22.73
19.96
19.28
21.71
20.59
11
21.97
Payout ratio%
8.84
7.76
9.01
9.31
9.97
11.35
9.29
10.93
10.71
8.25
16.14
10.71
9.30
10
1.313
Shares (diluted)B
1.054
1.081
0.956
0.922
0.986
0.876
0.939
0.895
0.809
0.735
1.343
(5.70%)
(3.96%)
38
5.89
Buyback yield%
15.33
15.32
12.34
12.18
12.85
9.99
8.13
10.79
8.96
11.75
26.91
9.99
11.96
69
1.159
D/E ratiox
0.424
0.438
0.467
0.473
0.529
0.534
0.619
0.605
0.673
0.666
1.512
0.619
0.532
76
1.068
Enterprise value¥B
1.214
1.157
1.264
1.241
1.138
1.079
1.085
1.178
1.169
1.190
1.755
0.90%
0.22%
39
1.883
LT debt¥B
1.511
1.637
1.770
1.841
1.754
1.665
1.900
2.081
1.966
2.102
0.644
3.68%
3.72%
75
Revenue
¥2.372B
7.01%
1.00×
Cost of revenue
¥1.660B
7.01%
1.00×
Operating expenses
¥458.6M
7.12%
1.01×
Property and equipment
21.04%
Cash and investments
16.74%
Spread over hurdle
13.84%