1.189
Revenue¥B
0.857
0.906
0.978
1.074
1.172
1.239
1.361
1.470
1.608
1.739
1.236
8.20%
7.97%
55
26.59
Revenue growth%
27.86
29.41
28.61
26.46
25.86
28.51
29.32
30.07
32.50
35.08
25.43
30.07
28.97
17
16.55
Gross margin%
35.30
34.72
37.45
37.65
36.68
37.19
36.74
39.41
41.02
39.58
29.49
39.41
37.32
76
17.09
Operating margin%
14.08
13.71
13.94
13.79
12.28
12.74
10.94
13.00
10.52
9.53
26.14
10.94
12.87
24
18.92
Net margin%
2.50
5.25
5.80
7.68
8.33
9.74
11.20
8.22
6.53
6.42
3.93
8.22
7.11
80
19.42
P/E ratio (avg)x
28.63
32.48
37.80
40.43
46.22
53.34
57.50
67.77
77.43
77.76
34.89
67.77
49.78
13
7.886
EV/EBITx
25.08
25.01
26.34
28.20
26.43
29.02
30.59
33.44
34.95
39.18
22.40
33.44
28.61
16
29.25
FCF yield (avg)%
24.23
22.71
23.13
22.14
24.01
23.42
24.74
23.36
21.55
22.35
13.05
23.36
23.25
57
17.62
FCF margin%
15.16
13.33
15.50
16.72
19.53
18.25
19.64
22.56
20.85
23.57
7.01
20.85
18.89
50
1.726
FCF / Net incomex
0.913
1.053
1.187
1.301
1.507
1.477
1.569
1.535
1.549
1.626
0.851
1.549
1.492
41
19.20
ROIC%
35.34
37.75
38.51
37.23
39.82
40.78
38.74
41.12
39.64
40.96
22.18
40.78
39.19
60
28.61
Return on equity%
32.12
32.30
30.82
28.23
26.17
24.65
27.07
25.37
27.81
27.12
5.23
27.07
27.47
30
9.34
Return on assets%
6.95
6.74
5.33
3.47
2.27
0.78
2.31
1.14
1.53
4.33
23.38
1.53
2.89
6
1.18
EPS¥
0.39
0.40
0.40
0.42
0.41
0.38
0.36
0.34
0.35
0.36
1.29
(2.36%)
(1.22%)
—
2.57
EPS growth%
25.91
23.15
25.22
25.76
25.27
24.85
27.24
25.95
26.18
24.23
12.77
25.95
25.52
89
0.67
Bookvalue per sh¥
0.48
0.42
0.47
0.52
0.50
0.54
0.49
0.48
0.45
0.41
0.29
(3.84%)
(1.44%)
—
1.04
FCF per share¥
0.37
0.34
0.33
0.33
0.31
0.34
0.35
0.32
0.30
0.30
1.24
(0.72%)
(1.00%)
—
0.23
Dividend per sh¥
1.16
1.30
1.37
1.29
1.41
1.39
1.56
1.54
1.70
1.79
1.39
4.79%
4.64%
—
24.80
Div yield (avg)%
30.55
31.78
32.78
29.89
30.61
29.32
28.27
29.65
28.70
27.51
17.28
28.70
29.77
6
29.77
Payout ratio%
27.65
24.98
24.76
25.31
23.59
22.81
23.70
25.81
27.43
27.50
22.88
25.81
25.15
7
1.004
Shares (diluted)B
1.128
1.032
0.967
1.033
1.174
1.097
1.139
1.092
1.049
0.975
1.010
(3.64%)
(1.31%)
74
9.38
Buyback yield%
6.98
7.27
4.88
5.85
6.33
7.08
4.78
4.47
7.17
6.02
21.12
6.02
6.17
73
1.058
D/E ratiox
1.021
1.134
1.161
1.180
1.313
1.427
1.410
1.567
1.511
1.633
0.602
1.511
1.361
66
0.554
Enterprise value¥B
2.031
1.846
1.783
1.871
1.644
1.682
1.514
1.336
1.373
1.477
1.720
(2.12%)
(2.14%)
87
0.567
LT debt¥B
2.015
1.858
1.987
1.870
1.905
1.805
1.638
1.619
1.705
1.576
0.976
(3.72%)
(3.40%)
40
Revenue
¥1.739B
7.97%
1.00×
Cost of revenue
¥1.216B
8.15%
1.02×
Operating expenses
¥271.3M
7.81%
0.98×
Cash and investments
20.39%
Property and equipment
18.67%
Spread over hurdle
(5.83%)