0.780
Revenue¥B
1.957
2.013
2.040
2.139
2.209
2.324
2.366
2.433
2.548
2.624
0.829
3.50%
3.06%
52
15.77
Revenue growth%
28.53
27.17
24.88
25.51
23.62
23.49
23.22
25.83
23.44
22.88
2.68
23.44
24.25
42
23.47
Gross margin%
2.65
3.95
1.46
4.38
1.53
0.40
0.40
0.61
0.91
3.41
19.65
0.61
1.49
9
4.79
Operating margin%
4.59
3.66
5.20
3.28
4.18
1.37
0.40
3.30
1.62
0.40
4.41
1.37
3.29
6
9.93
Net margin%
15.21
18.21
20.28
20.63
18.13
19.12
18.10
19.94
19.74
20.84
19.27
19.74
19.43
18
23.56
P/E ratio (avg)x
25.56
26.53
29.59
28.61
30.22
33.88
35.71
36.24
36.54
36.44
36.79
36.24
32.05
43
27.87
EV/EBITx
28.37
29.39
31.63
31.65
32.47
37.03
41.49
44.19
50.99
57.51
12.40
44.19
34.75
90
2.81
FCF yield (avg)%
1.67
0.65
0.40
3.34
6.16
4.59
3.72
4.32
2.44
0.40
13.46
3.72
2.89
72
15.74
FCF margin%
9.47
9.81
9.53
10.80
11.52
10.63
9.43
10.35
12.21
11.80
8.97
10.63
10.49
35
1.238
FCF / Net incomex
1.381
1.646
1.591
1.586
1.685
1.836
1.964
2.092
2.487
2.623
0.718
2.092
1.761
5
27.55
ROIC%
21.84
23.54
21.29
23.23
25.88
28.78
28.38
29.24
27.24
28.45
27.83
28.45
26.56
25
11.26
Return on equity%
25.62
23.90
25.66
25.67
26.89
24.40
21.90
19.15
19.48
18.63
24.65
19.48
24.15
80
11.80
Return on assets%
27.60
28.22
26.83
24.34
22.28
24.22
21.94
23.77
25.18
27.92
5.29
24.22
24.76
7
0.13
EPS¥
0.86
1.01
1.20
1.34
1.49
1.59
1.89
1.88
2.12
2.37
0.14
9.81%
10.80%
—
17.88
EPS growth%
2.77
5.14
7.35
6.14
3.35
0.67
0.75
1.66
1.97
0.40
28.30
0.75
2.37
16
0.17
Bookvalue per sh¥
0.14
0.13
0.14
0.16
0.17
0.18
0.19
0.17
0.17
0.18
0.44
1.33%
1.91%
—
0.63
FCF per share¥
0.19
0.19
0.20
0.22
0.21
0.25
0.26
0.25
0.26
0.26
0.17
4.23%
4.66%
—
0.33
Dividend per sh¥
0.41
0.36
0.34
0.34
0.34
0.35
0.37
0.38
0.39
0.40
0.19
3.07%
(1.35%)
—
25.64
Div yield (avg)%
34.38
32.49
30.79
33.22
30.51
27.82
26.13
24.17
21.82
20.76
10.24
24.17
29.16
82
12.53
Payout ratio%
0.40
3.12
4.65
3.97
2.64
2.84
3.52
0.74
1.01
2.18
23.82
2.18
2.74
81
1.422
Shares (diluted)B
1.228
1.289
1.344
1.251
1.179
1.144
1.149
1.057
1.117
1.186
1.482
0.13%
(1.13%)
12
17.09
Buyback yield%
24.04
21.80
23.79
25.69
25.37
25.59
22.86
23.29
25.92
25.45
13.40
25.45
24.71
72
1.190
D/E ratiox
0.881
0.828
0.798
0.865
0.877
0.933
0.878
0.984
1.076
1.210
1.725
0.984
0.879
30
1.512
Enterprise value¥B
2.250
2.347
2.401
2.318
2.650
2.974
3.393
3.661
3.880
4.156
1.702
9.41%
7.29%
70
1.327
LT debt¥B
1.863
1.862
1.802
1.932
2.111
2.282
2.221
2.481
2.440
2.325
1.573
1.95%
3.27%
89
Revenue
¥2.624B
3.06%
1.00×
Cost of revenue
¥1.171B
3.31%
1.02×
Operating expenses
¥580.3M
3.00%
0.99×
Cash and investments
17.59%
Property and equipment
15.56%
Spread over hurdle
22.35%