0.098
Revenue¥B
0.579
0.638
0.692
0.734
0.803
0.860
0.918
1.007
1.103
1.212
0.104
8.57%
8.42%
70
15.04
Revenue growth%
15.70
12.76
13.38
11.94
12.48
13.40
14.44
17.01
16.28
14.06
16.36
14.44
13.73
79
22.81
Gross margin%
22.60
24.22
25.47
28.17
30.88
32.63
33.27
31.80
30.17
29.66
9.50
31.80
29.92
62
28.79
Operating margin%
13.80
14.06
16.73
17.49
18.66
21.14
20.66
22.62
21.65
21.70
20.00
21.65
19.66
23
3.29
Net margin%
0.42
0.40
2.01
4.45
1.63
0.60
2.53
5.30
3.75
3.90
16.00
3.75
2.27
17
20.37
P/E ratio (avg)x
20.29
22.84
23.46
23.35
24.19
22.61
25.22
26.96
28.62
28.39
20.64
26.96
23.82
57
36.88
EV/EBITx
15.93
15.21
14.32
16.25
17.09
16.78
15.87
16.87
19.68
20.50
36.71
16.87
16.52
20
29.41
FCF yield (avg)%
1.78
0.50
0.40
0.40
2.49
0.40
0.40
2.39
3.29
3.73
2.80
2.39
1.14
36
20.50
FCF margin%
21.02
21.40
22.89
21.44
24.09
23.03
20.27
21.94
20.04
18.54
18.74
20.27
21.42
34
0.523
FCF / Net incomex
0.596
0.694
0.707
0.703
0.800
0.775
0.853
0.880
0.956
0.957
1.286
0.880
0.787
69
11.34
ROIC%
5.47
4.64
7.63
6.58
5.47
7.17
10.06
12.17
11.75
12.62
3.48
11.75
7.40
41
15.15
Return on equity%
18.81
21.07
22.42
25.41
23.56
24.81
24.08
22.11
20.28
21.98
29.40
22.11
22.26
46
26.21
Return on assets%
16.43
16.75
15.74
16.95
19.40
17.78
20.52
22.24
21.62
19.34
22.39
20.52
18.56
10
0.62
EPS¥
0.41
0.45
0.47
0.49
0.51
0.49
0.52
0.50
0.52
0.55
0.69
1.75%
1.82%
—
16.02
EPS growth%
10.61
8.71
7.66
4.85
2.75
3.39
4.54
3.99
2.11
1.94
13.56
3.39
4.26
67
0.57
Bookvalue per sh¥
0.44
0.45
0.40
0.42
0.36
0.38
0.34
0.37
0.37
0.35
0.16
(0.19%)
(1.97%)
—
0.49
FCF per share¥
0.49
0.50
0.52
0.47
0.41
0.36
0.39
0.41
0.37
0.33
0.36
(4.56%)
(4.11%)
—
0.35
Dividend per sh¥
0.50
0.46
0.49
0.49
0.42
0.46
0.44
0.47
0.49
0.52
0.25
4.00%
(0.39%)
—
15.47
Div yield (avg)%
19.28
16.78
17.12
14.29
15.45
18.16
20.64
17.72
20.21
20.10
15.46
20.10
17.94
49
23.34
Payout ratio%
16.61
14.36
13.54
12.62
12.41
11.36
13.97
16.79
15.09
15.71
25.43
15.09
14.16
28
0.707
Shares (diluted)B
1.146
1.256
1.346
1.519
1.762
2.074
2.470
2.651
3.091
3.395
0.712
14.01%
12.06%
32
6.04
Buyback yield%
24.58
25.00
22.55
20.62
22.90
23.55
23.74
23.95
25.13
24.00
28.47
23.95
23.85
73
1.744
D/E ratiox
1.610
1.553
1.438
1.497
1.597
1.718
1.880
1.707
1.810
1.705
0.463
1.718
1.657
70
272.7
Enterprise value¥M
637.8
678.2
654.0
581.6
616.3
558.3
549.4
538.2
588.7
542.3
434.7
(2.53%)
(2.69%)
46
1.240
LT debt¥B
1.184
1.260
1.146
1.116
1.021
1.020
1.013
1.050
0.913
0.864
0.253
(3.30%)
(3.12%)
17
Revenue
¥1.212B
8.42%
1.00×
Cost of revenue
¥825.4M
8.62%
1.02×
Operating expenses
¥142.9M
7.94%
0.96×
Cash and investments
17.62%
Property and equipment
15.83%
Spread over hurdle
(0.64%)