1.106
Revenue¥B
1.719
1.763
1.737
1.733
1.739
1.708
1.684
1.669
1.708
1.726
1.212
(0.15%)
—
46
3.60
Revenue growth%
21.85
23.36
23.99
22.64
21.92
22.38
23.18
25.66
26.71
27.17
2.89
25.66
23.27
43
9.84
Gross margin%
25.50
23.99
22.21
20.87
20.84
22.47
21.03
23.72
25.27
24.68
21.70
23.72
23.10
71
22.45
Operating margin%
13.38
12.54
9.77
7.47
4.50
6.76
8.74
10.07
10.00
10.01
4.59
10.00
9.89
54
5.08
Net margin%
7.98
6.93
4.81
4.74
4.29
2.28
2.64
1.18
3.85
4.21
15.60
2.64
4.25
55
33.20
P/E ratio (avg)x
27.00
27.94
32.38
37.76
44.14
51.19
52.26
58.16
66.62
66.15
9.588
58.16
47.67
55
7.605
EV/EBITx
20.91
22.48
19.68
21.48
22.09
20.43
18.10
18.24
18.72
19.99
24.50
18.72
20.21
75
12.27
FCF yield (avg)%
17.56
18.90
16.12
18.56
17.65
15.24
15.59
15.96
14.27
15.11
20.32
15.24
16.04
51
10.03
FCF margin%
9.60
12.28
12.79
9.88
12.20
10.79
11.68
14.55
16.89
17.32
7.83
14.55
12.24
64
0.519
FCF / Net incomex
1.141
0.986
1.019
1.075
0.996
0.866
0.877
0.848
0.824
0.820
0.952
0.848
0.931
65
17.51
ROIC%
14.40
16.21
15.40
15.47
13.71
15.34
13.67
12.20
10.71
9.40
7.11
12.20
14.05
79
22.37
Return on equity%
20.74
17.90
15.79
13.08
11.69
11.01
13.77
11.90
12.72
12.52
8.92
12.52
12.90
16
3.49
Return on assets%
14.70
15.67
17.32
19.80
22.50
25.05
24.73
24.47
25.40
25.13
29.15
25.05
23.48
6
0.85
EPS¥
2.71
2.88
3.05
3.08
2.70
2.68
2.82
3.05
3.16
2.93
0.89
1.64%
(0.34%)
—
25.60
EPS growth%
4.22
5.34
3.83
3.07
1.71
2.04
1.57
2.36
5.02
7.63
4.92
2.36
3.45
62
2.33
Bookvalue per sh¥
3.54
4.03
4.43
4.86
4.86
5.78
6.50
7.90
9.45
9.55
0.80
14.49%
11.21%
—
2.68
FCF per share¥
3.78
3.72
3.80
4.43
4.62
4.39
4.70
4.93
5.66
6.05
1.93
5.54%
4.40%
—
2.34
Dividend per sh¥
1.23
1.17
1.32
1.34
1.43
1.39
1.44
1.59
1.52
1.70
1.05
3.44%
3.31%
—
29.04
Div yield (avg)%
22.03
22.79
23.76
24.28
22.76
25.24
24.46
21.69
20.47
19.76
28.16
21.69
22.78
48
19.89
Payout ratio%
20.15
19.23
21.52
21.52
19.88
22.26
24.65
22.79
21.63
18.79
5.24
22.26
21.52
18
0.474
Shares (diluted)B
0.682
0.775
0.735
0.848
0.934
1.030
1.131
1.176
1.144
1.323
0.478
7.22%
6.71%
58
26.03
Buyback yield%
12.01
11.31
14.18
16.40
14.45
12.23
15.12
17.22
19.04
19.61
19.47
17.22
14.78
50
1.453
D/E ratiox
0.539
0.593
0.555
0.576
0.644
0.677
0.654
0.675
0.645
0.624
0.124
0.654
0.634
61
1.739
Enterprise value¥B
3.706
4.421
5.318
5.795
6.394
6.967
7.002
8.407
9.490
11.44
0.560
12.34%
13.08%
33
1.167
LT debt¥B
0.154
0.181
0.213
0.237
0.241
0.272
0.322
0.316
0.349
0.389
1.227
10.04%
10.69%
78
Cost of revenue
¥870.3M
0.14%
1.01×
Operating expenses
¥402.4M
(0.29%)
0.97×
Cash and investments
17.54%
Property and equipment
16.76%
Spread over hurdle
(0.34%)