1.141
Revenue¥B
0.873
0.926
1.023
1.118
1.184
1.308
1.385
1.472
1.626
1.722
1.224
7.78%
7.99%
68
11.70
Revenue growth%
2.35
4.85
5.22
3.42
2.48
3.94
5.77
7.60
5.38
3.82
11.27
5.38
4.39
49
3.24
Gross margin%
14.06
16.22
16.31
15.12
12.80
12.17
12.50
11.42
11.59
11.46
14.06
11.59
12.65
75
8.31
Operating margin%
8.41
9.22
6.76
5.03
7.56
7.93
10.28
11.58
14.12
11.26
4.07
11.26
8.82
95
12.09
Net margin%
8.74
11.33
8.81
6.46
7.66
6.55
5.75
8.24
9.29
10.80
16.85
8.24
8.49
16
16.57
P/E ratio (avg)x
54.58
66.38
74.37
77.51
75.90
83.05
98.80
103.3
101.0
103.4
15.48
101.0
80.28
41
33.92
EV/EBITx
26.94
29.02
26.41
25.27
25.27
25.32
24.32
22.85
21.63
23.09
15.09
23.09
25.27
37
7.04
FCF yield (avg)%
18.49
17.00
14.59
12.49
14.00
15.00
12.88
10.24
9.87
12.24
22.95
12.24
13.44
10
25.98
FCF margin%
36.16
37.63
36.38
35.99
33.20
31.67
31.38
31.27
32.33
31.59
20.58
31.59
32.77
56
0.158
FCF / Net incomex
1.583
1.733
1.831
1.883
1.826
1.893
1.963
1.873
2.167
2.554
0.862
1.963
1.878
54
6.38
ROIC%
27.93
28.33
28.19
27.43
28.95
31.24
32.58
29.86
31.58
32.96
9.09
31.58
29.40
64
27.64
Return on equity%
27.26
27.33
27.25
26.20
29.04
27.81
25.03
22.20
19.32
21.81
5.41
22.20
26.73
56
26.33
Return on assets%
2.55
2.61
3.81
6.05
7.27
7.54
5.99
8.78
10.87
9.86
7.31
8.78
6.66
62
0.63
EPS¥
0.67
0.68
0.76
0.71
0.68
0.65
0.68
0.63
0.58
0.64
0.65
(1.01%)
(1.12%)
—
27.65
EPS growth%
7.04
4.09
2.97
2.12
3.03
1.12
0.40
0.40
0.40
0.40
17.99
0.40
1.62
91
0.09
Bookvalue per sh¥
0.34
0.37
0.35
0.35
0.38
0.37
0.43
0.50
0.57
0.55
0.13
7.27%
5.89%
—
0.62
FCF per share¥
0.27
0.29
0.29
0.32
0.34
0.32
0.31
0.34
0.33
0.33
0.55
(0.17%)
3.01%
—
0.20
Dividend per sh¥
0.57
0.61
0.58
0.65
0.70
0.75
0.81
0.93
0.97
1.10
0.50
9.48%
7.70%
—
13.72
Div yield (avg)%
10.40
10.89
9.62
9.07
6.24
4.29
5.80
4.91
2.87
4.92
18.23
4.91
6.02
57
23.55
Payout ratio%
22.41
21.07
23.81
21.42
21.17
20.97
23.65
25.57
28.09
27.30
19.79
25.57
23.03
66
1.443
Shares (diluted)B
1.521
1.558
1.579
1.485
1.625
1.572
1.404
1.513
1.387
1.489
1.481
(1.73%)
(0.11%)
27
16.23
Buyback yield%
19.52
19.60
19.65
17.34
19.26
19.53
17.01
17.78
18.81
18.98
10.10
18.81
19.12
61
1.769
D/E ratiox
0.629
0.716
0.788
0.856
0.844
0.959
0.968
1.070
1.113
1.096
0.510
1.070
0.908
42
721.1
Enterprise value¥M
394.9
405.5
362.4
323.3
337.7
333.2
302.2
289.7
308.8
271.2
305.4
(4.29%)
(3.49%)
30
0.866
LT debt¥B
1.544
1.372
1.390
1.261
1.346
1.291
1.163
1.031
0.955
0.889
1.219
(7.96%)
(4.97%)
91
Revenue
¥1.722B
7.99%
1.00×
Cost of revenue
¥922.0M
7.73%
0.98×
Operating expenses
¥368.1M
8.60%
1.06×
Property and equipment
19.71%
Cash and investments
14.96%
Spread over hurdle
16.06%