0.148
Revenue¥B
1.155
1.179
1.193
1.227
1.257
1.313
1.340
1.394
1.428
1.448
0.158
2.86%
2.56%
90
4.03
Revenue growth%
28.54
27.50
24.97
22.97
24.65
24.82
26.96
25.22
25.75
28.62
15.61
25.75
25.49
77
17.09
Gross margin%
7.70
6.44
5.06
3.31
3.44
4.11
5.92
3.97
3.63
1.70
28.94
3.97
4.04
14
9.49
Operating margin%
12.07
11.80
12.89
10.99
13.02
15.43
15.20
13.00
12.66
12.64
25.02
13.00
12.78
28
26.97
Net margin%
11.44
10.61
7.77
5.82
6.45
7.09
4.56
3.53
4.74
5.78
26.82
4.74
6.13
30
9.704
P/E ratio (avg)x
53.11
61.41
68.35
79.07
80.17
81.77
91.83
95.47
100.2
101.5
35.25
95.47
80.97
33
30.27
EV/EBITx
16.26
16.36
18.11
19.46
20.27
23.14
22.91
23.55
23.51
22.74
9.091
23.14
21.51
59
16.48
FCF yield (avg)%
9.38
6.78
9.10
7.58
5.82
8.49
7.66
10.49
12.99
10.69
5.49
10.49
8.79
21
27.45
FCF margin%
22.86
25.59
24.23
25.38
26.86
23.91
26.45
23.97
24.52
25.14
15.67
24.52
24.83
27
1.086
FCF / Net incomex
2.451
2.578
2.864
3.359
3.514
3.839
4.413
4.378
4.699
4.856
0.842
4.413
3.676
92
26.61
ROIC%
20.92
23.26
24.28
23.55
24.74
26.89
26.62
29.44
29.48
28.48
6.46
28.48
25.68
10
18.63
Return on equity%
13.49
14.44
14.91
12.98
11.73
9.76
8.09
10.24
8.38
9.22
16.23
9.22
10.99
80
6.45
Return on assets%
3.93
1.02
3.15
2.56
2.21
1.01
0.40
2.06
1.34
0.40
12.39
1.01
1.70
74
0.49
EPS¥
0.43
0.41
0.40
0.41
0.44
0.49
0.49
0.50
0.53
0.50
0.52
2.36%
2.25%
—
9.43
EPS growth%
23.91
21.32
18.82
18.72
17.13
19.40
17.50
16.07
15.14
17.35
9.16
17.35
18.11
80
1.21
Bookvalue per sh¥
0.99
1.03
1.01
1.06
1.14
1.35
1.62
1.88
2.13
2.44
0.67
16.49%
10.87%
—
1.46
FCF per share¥
2.38
2.34
2.28
2.59
2.66
2.87
2.64
2.92
3.31
3.43
1.24
5.22%
5.12%
—
1.33
Dividend per sh¥
1.59
1.64
1.90
1.95
1.97
2.27
2.42
2.56
2.68
2.74
0.50
6.88%
6.96%
—
17.22
Div yield (avg)%
32.44
32.77
33.53
35.18
34.72
36.07
35.85
34.88
36.77
35.41
25.90
35.85
35.03
27
28.34
Payout ratio%
6.73
7.69
9.06
11.68
13.09
12.82
10.94
13.09
10.99
13.43
5.18
12.82
11.33
20
0.849
Shares (diluted)B
1.471
1.440
1.573
1.696
1.719
1.966
2.367
2.582
2.535
2.944
0.843
11.36%
8.08%
67
5.82
Buyback yield%
29.07
27.05
26.25
25.24
26.99
27.07
27.09
25.43
27.56
27.31
26.05
27.09
27.06
85
0.378
D/E ratiox
1.753
2.031
2.179
2.184
2.324
2.340
2.378
2.727
3.249
3.732
0.184
2.727
2.332
14
0.585
Enterprise value¥B
0.289
0.289
0.255
0.254
0.267
0.246
0.245
0.248
0.219
0.235
1.652
(2.48%)
(2.29%)
66
0.247
LT debt¥B
1.752
1.668
1.767
1.701
1.586
1.671
1.695
1.847
1.782
1.764
1.596
2.15%
1.00%
67
Revenue
¥1.448B
2.56%
1.00×
Cost of revenue
¥702.1M
2.37%
0.98×
Operating expenses
¥351.7M
2.75%
1.02×
Property and equipment
17.92%
Cash and investments
16.08%
Spread over hurdle
15.21%