0.257
Revenue¥B
0.506
0.557
0.614
0.670
0.722
0.796
0.879
0.950
1.050
1.130
0.264
9.38%
9.23%
44
12.92
Revenue growth%
22.10
19.72
22.64
22.46
20.23
21.91
20.47
23.26
20.78
22.30
3.36
21.91
22.00
27
9.71
Gross margin%
10.48
11.60
8.95
10.80
10.95
12.54
9.93
12.45
9.60
9.50
15.11
9.93
10.64
82
4.19
Operating margin%
12.57
10.10
9.71
12.42
14.97
15.65
15.15
16.91
18.12
17.45
24.46
16.91
15.06
28
9.37
Net margin%
24.21
22.29
22.28
23.69
22.75
23.80
21.17
19.16
18.30
18.09
20.02
19.16
22.29
77
26.36
P/E ratio (avg)x
16.74
17.10
19.35
21.99
25.40
28.13
33.50
38.45
45.68
50.08
24.74
38.45
26.76
45
34.08
EV/EBITx
52.17
54.00
57.55
56.75
66.28
72.20
73.47
80.77
88.12
89.15
33.23
80.77
69.24
15
3.13
FCF yield (avg)%
10.12
12.25
14.56
15.93
14.53
13.26
15.81
13.46
10.59
8.91
16.31
13.26
13.36
89
3.00
FCF margin%
31.23
30.07
27.71
27.55
27.11
29.69
26.82
28.62
25.89
25.48
11.15
26.82
27.63
25
1.627
FCF / Net incomex
1.137
1.048
1.000
1.070
1.092
1.043
0.994
1.134
1.141
1.172
0.651
1.134
1.081
70
16.33
ROIC%
10.21
9.98
12.87
14.46
15.81
17.61
17.57
16.13
18.57
21.01
9.83
17.61
15.97
6
13.46
Return on equity%
25.77
28.22
30.71
29.89
31.10
31.11
31.31
33.08
33.38
30.66
3.29
31.31
30.90
21
15.03
Return on assets%
11.08
10.34
11.41
9.02
9.21
7.03
9.06
6.53
4.57
4.47
19.43
6.53
9.04
64
0.59
EPS¥
0.41
0.39
0.35
0.31
0.29
0.30
0.30
0.30
0.28
0.24
0.61
(3.61%)
(6.24%)
—
6.88
EPS growth%
29.69
29.95
28.75
29.59
31.51
32.31
31.53
30.78
29.58
28.05
24.69
30.78
29.82
81
0.10
Bookvalue per sh¥
0.53
0.63
0.68
0.83
0.84
0.99
1.11
1.31
1.40
1.43
0.37
11.09%
11.69%
—
0.55
FCF per share¥
0.12
0.14
0.13
0.14
0.13
0.13
0.11
0.11
0.12
0.11
0.43
(3.71%)
(0.04%)
—
0.32
Dividend per sh¥
0.25
0.24
0.27
0.28
0.31
0.32
0.32
0.32
0.36
0.39
0.51
4.75%
4.72%
—
14.11
Div yield (avg)%
30.07
27.63
25.89
22.98
20.44
18.33
19.09
16.29
16.94
15.74
28.12
16.94
19.77
7
15.88
Payout ratio%
22.98
25.60
24.03
25.22
22.47
24.43
21.89
20.86
21.22
19.15
17.81
21.22
22.73
34
0.960
Shares (diluted)B
1.112
1.289
1.466
1.504
1.590
1.683
2.014
1.999
2.179
2.584
0.949
10.20%
8.83%
86
7.66
Buyback yield%
1.60
3.80
3.48
3.50
6.43
5.13
6.68
4.89
5.58
8.44
29.86
5.58
5.01
79
0.485
D/E ratiox
2.135
2.113
2.477
2.446
2.347
2.601
2.637
2.556
2.874
2.837
0.335
2.637
2.516
37
822.4
Enterprise value¥M
550.2
504.4
558.1
519.1
510.4
472.2
430.7
473.3
509.3
515.5
707.8
0.20%
(0.97%)
41
70.25
LT debt¥M
369.9
355.1
389.9
417.4
377.5
401.9
347.3
370.2
404.2
392.5
891.9
0.78%
1.06%
51
Revenue
¥1.130B
9.23%
1.00×
Cost of revenue
¥579.5M
9.22%
1.00×
Operating expenses
¥197.8M
8.96%
0.98×
Cash and investments
18.01%
Property and equipment
16.17%
Spread over hurdle
22.75%