1.456
Revenue¥B
1.590
1.624
1.715
1.746
1.829
1.933
2.041
2.080
2.094
2.128
1.492
3.07%
3.42%
7
3.44
Revenue growth%
3.93
5.57
6.35
5.90
6.38
5.32
7.06
8.89
10.12
9.58
8.66
8.89
6.36
56
9.50
Gross margin%
8.97
6.76
9.72
12.14
10.48
11.55
14.02
12.13
10.54
12.93
17.53
12.13
11.05
23
16.98
Operating margin%
20.31
18.99
18.06
18.59
20.39
23.20
20.41
17.88
16.17
13.68
3.48
17.88
18.79
91
6.45
Net margin%
8.95
10.16
10.85
9.56
6.81
6.54
8.46
9.33
8.85
6.44
9.06
8.46
8.90
46
34.07
P/E ratio (avg)x
10.07
9.668
9.737
8.573
7.997
8.457
9.097
8.971
8.207
8.012
17.15
8.457
8.772
12
26.57
EV/EBITx
46.45
48.97
56.92
58.14
62.68
62.12
69.51
68.01
72.17
78.19
11.20
69.51
62.40
41
28.79
FCF yield (avg)%
19.37
17.38
18.94
21.10
22.31
23.75
20.83
20.51
22.13
20.11
28.08
20.83
20.67
80
11.09
FCF margin%
26.65
27.75
26.17
28.04
29.71
29.57
29.92
32.43
31.43
31.21
25.64
31.21
29.64
31
1.094
FCF / Net incomex
0.818
0.780
0.700
0.730
0.771
0.729
0.802
0.738
0.670
0.679
0.510
0.729
0.734
71
11.08
ROIC%
25.03
27.58
28.34
27.11
24.47
21.48
22.80
25.27
24.18
26.69
22.71
24.18
25.15
14
23.30
Return on equity%
14.72
12.74
10.34
10.43
10.14
13.00
15.92
17.46
20.09
22.76
24.15
17.46
13.86
31
16.00
Return on assets%
18.74
17.79
18.02
17.43
17.39
18.86
19.54
19.38
19.41
17.17
23.65
19.38
18.38
60
0.15
EPS¥
0.37
0.35
0.31
0.33
0.38
0.42
0.38
0.39
0.39
0.37
0.17
(0.29%)
(0.81%)
—
25.89
EPS growth%
10.41
12.46
9.99
12.58
12.02
13.02
10.22
10.47
12.23
14.16
18.96
12.23
12.12
56
0.41
Bookvalue per sh¥
0.48
0.46
0.45
0.51
0.50
0.57
0.65
0.69
0.69
0.75
0.59
8.56%
4.56%
—
0.29
FCF per share¥
0.09
0.08
0.09
0.09
0.08
0.07
0.07
0.07
0.07
0.08
0.82
0.22%
(2.24%)
—
0.49
Dividend per sh¥
0.20
0.20
0.20
0.20
0.20
0.22
0.24
0.24
0.27
0.30
0.34
9.03%
4.60%
—
15.63
Div yield (avg)%
6.68
5.12
2.15
2.15
3.20
3.30
1.90
3.15
0.40
0.86
12.22
1.90
2.65
22
4.26
Payout ratio%
4.17
5.51
7.57
8.84
7.78
5.59
2.94
0.40
0.40
0.40
11.76
0.40
4.84
37
805.3
Shares (diluted)M
853.5
824.8
817.3
896.2
889.2
817.2
801.9
861.3
815.6
848.7
806.2
(0.93%)
(0.96%)
19
17.34
Buyback yield%
3.31
0.56
0.40
0.40
2.79
3.65
5.97
5.81
3.19
5.72
2.98
5.72
3.25
8
1.466
D/E ratiox
0.224
0.234
0.230
0.223
0.221
0.211
0.236
0.217
0.225
0.228
0.597
0.225
0.225
7
1,204
Enterprise value¥M
571.6
629.2
650.8
628.9
720.2
704.4
733.3
760.7
811.4
779.0
352.2
1.58%
4.50%
36
0.651
LT debt¥B
2.511
2.388
2.781
3.055
2.943
3.210
3.315
3.464
3.591
3.606
2.222
4.14%
3.71%
25
Revenue
¥2.128B
3.42%
1.00×
Cost of revenue
¥1.197B
3.17%
0.98×
Operating expenses
¥275.5M
3.77%
1.03×
Cash and investments
15.45%
Property and equipment
15.33%
Spread over hurdle
48.66%