0.381
Revenue¥B
0.803
0.825
0.871
0.936
1.001
1.059
1.136
1.215
1.251
1.295
0.404
5.29%
5.59%
28
25.49
Revenue growth%
13.52
11.49
9.11
8.42
5.56
7.77
9.12
8.45
5.99
8.28
4.43
8.28
8.44
72
10.60
Gross margin%
5.15
4.31
1.42
2.61
4.03
1.77
1.38
0.56
0.40
0.68
5.27
0.68
1.59
49
27.09
Operating margin%
29.26
32.10
34.76
32.56
30.71
29.25
29.18
29.52
29.87
28.91
3.25
29.25
29.70
66
15.44
Net margin%
15.22
12.87
12.30
10.52
9.10
7.17
9.54
9.69
12.32
10.91
10.05
9.69
10.72
29
31.28
P/E ratio (avg)x
34.81
39.13
38.07
39.32
37.74
41.25
45.95
49.06
56.07
64.55
26.83
49.06
40.28
94
12.18
EV/EBITx
31.89
33.39
33.90
39.86
38.97
42.85
48.03
52.58
54.64
62.74
28.02
52.58
41.36
67
13.11
FCF yield (avg)%
17.29
15.27
14.14
13.27
16.05
15.75
13.66
14.01
16.28
16.22
10.66
15.75
15.51
44
3.29
FCF margin%
27.60
30.27
28.40
26.68
25.56
27.68
27.84
26.48
25.05
27.70
14.50
27.68
27.64
48
0.443
FCF / Net incomex
0.198
0.187
0.215
0.206
0.221
0.213
0.243
0.265
0.286
0.276
1.415
0.265
0.218
88
9.08
ROIC%
29.03
29.37
28.85
28.44
30.51
31.61
30.59
32.66
33.12
35.63
19.32
32.66
30.55
46
7.46
Return on equity%
16.19
13.20
15.21
18.13
21.01
18.93
19.26
20.02
18.53
17.50
8.41
18.93
18.33
29
13.09
Return on assets%
15.87
18.85
18.74
20.55
19.24
17.27
16.57
17.93
20.79
22.22
16.96
17.93
18.79
82
0.41
EPS¥
0.53
0.52
0.49
0.49
0.53
0.48
0.46
0.43
0.38
0.37
0.42
(6.98%)
(4.75%)
—
7.92
EPS growth%
17.87
17.83
17.84
18.07
19.41
19.57
17.13
17.44
16.62
14.13
9.56
17.13
17.83
13
0.74
Bookvalue per sh¥
0.76
0.82
0.99
1.21
1.44
1.56
1.88
1.96
2.06
2.37
0.35
10.45%
12.61%
—
0.57
FCF per share¥
0.32
0.34
0.34
0.37
0.38
0.38
0.35
0.34
0.38
0.38
0.22
—
1.54%
—
0.61
Dividend per sh¥
0.38
0.34
0.32
0.30
0.26
0.26
0.25
0.26
0.28
0.28
0.43
1.82%
(2.95%)
—
2.98
Div yield (avg)%
9.67
11.50
11.64
10.47
11.18
14.13
13.74
15.74
17.01
18.69
26.07
15.74
12.69
38
8.40
Payout ratio%
10.52
11.39
10.07
9.45
8.33
6.44
8.24
9.93
10.01
10.45
21.17
9.93
9.97
84
0.729
Shares (diluted)B
1.307
1.361
1.378
1.457
1.528
1.527
1.845
2.189
2.394
2.450
0.718
9.91%
6.72%
12
11.37
Buyback yield%
21.78
19.79
16.88
17.16
15.57
18.25
18.79
20.58
20.52
21.12
24.78
20.52
19.29
91
1.757
D/E ratiox
0.437
0.468
0.407
0.407
0.396
0.423
0.394
0.376
0.322
0.349
0.979
0.376
0.401
41
0.230
Enterprise value¥B
0.971
1.062
1.200
1.424
1.728
2.053
2.437
2.633
3.050
3.547
0.176
15.47%
14.96%
39
0.163
LT debt¥B
1.340
1.475
1.485
1.399
1.423
1.368
1.495
1.697
1.892
2.113
0.688
8.23%
6.02%
48
Revenue
¥1.295B
5.59%
1.00×
Cost of revenue
¥734.4M
5.44%
0.99×
Operating expenses
¥188.0M
4.96%
0.94×
Property and equipment
16.67%
Cash and investments
16.25%
Spread over hurdle
14.03%