2.607
Revenue¥B
5.867
5.775
5.757
5.845
5.888
5.920
5.976
5.946
5.879
5.853
2.827
(0.12%)
0.12%
50
12.05
Revenue growth%
24.17
25.98
25.78
22.98
22.28
19.97
17.11
17.29
16.41
15.01
27.30
17.11
21.12
80
5.46
Gross margin%
19.69
18.16
19.61
17.85
16.42
17.59
16.06
18.49
17.45
18.58
12.62
17.59
18.00
49
17.93
Operating margin%
19.63
19.75
17.66
18.78
16.74
18.66
18.37
20.94
21.33
18.72
19.46
18.72
18.75
13
27.86
Net margin%
10.59
9.18
12.05
14.66
14.57
13.04
13.63
15.51
16.07
16.15
16.78
15.51
14.10
63
23.78
P/E ratio (avg)x
18.95
20.11
18.63
16.53
17.76
16.45
16.12
17.68
17.84
19.51
16.15
17.68
17.80
76
22.21
EV/EBITx
65.30
70.48
69.99
69.82
72.73
70.78
69.61
75.29
81.01
85.16
17.71
75.29
70.63
45
6.22
FCF yield (avg)%
7.95
6.58
7.32
4.72
6.16
4.35
3.66
3.30
4.48
6.71
10.11
4.35
5.44
69
24.83
FCF margin%
4.21
3.10
2.44
3.02
0.58
0.40
0.40
1.79
4.72
6.11
2.77
1.79
2.73
8
1.779
FCF / Net incomex
0.725
0.727
0.763
0.703
0.638
0.633
0.598
0.649
0.605
0.642
1.213
0.633
0.645
83
12.80
ROIC%
11.79
11.33
14.16
12.67
11.85
11.82
11.89
14.09
12.12
13.95
3.48
12.12
12.01
40
24.01
Return on equity%
28.12
30.82
32.93
32.78
32.47
32.86
32.27
29.82
31.75
33.56
18.15
32.27
32.37
62
16.29
Return on assets%
32.11
32.45
33.49
32.82
31.58
32.66
32.38
30.14
28.33
30.44
7.95
30.44
32.24
19
0.48
EPS¥
0.21
0.20
0.19
0.20
0.20
0.23
0.25
0.23
0.21
0.21
0.53
0.77%
0.59%
—
7.21
EPS growth%
30.37
27.64
25.39
25.61
26.56
26.72
24.59
22.12
23.23
23.10
11.04
23.23
25.50
36
0.78
Bookvalue per sh¥
0.19
0.21
0.19
0.19
0.19
0.17
0.17
0.17
0.17
0.17
0.51
(2.30%)
(0.85%)
—
0.15
FCF per share¥
0.92
0.96
0.94
0.95
1.09
1.12
1.06
1.22
1.31
1.45
0.59
5.82%
5.56%
—
0.38
Dividend per sh¥
0.16
0.17
0.17
0.17
0.19
0.19
0.22
0.22
0.25
0.25
0.66
5.71%
4.32%
—
14.82
Div yield (avg)%
22.34
22.40
23.49
21.05
18.67
18.52
19.17
17.44
19.76
19.73
6.73
19.17
19.74
46
10.78
Payout ratio%
28.68
31.60
30.85
31.43
29.83
26.96
26.81
23.98
21.87
23.21
28.94
23.98
27.82
33
5.055
Shares (diluted)B
9.750
10.86
12.29
13.83
16.64
18.73
20.72
20.56
22.98
23.88
4.894
7.49%
11.34%
67
24.19
Buyback yield%
22.16
22.24
24.01
21.94
19.56
18.80
18.46
19.32
20.24
17.33
29.92
18.80
19.90
94
0.716
D/E ratiox
2.059
2.119
2.408
2.443
2.771
2.708
2.797
2.703
2.874
3.322
0.902
2.797
2.705
22
6.870
Enterprise value¥B
8.567
8.749
8.591
8.190
7.818
7.576
7.103
7.757
7.918
7.771
4.092
(0.12%)
(0.34%)
60
1.879
LT debt¥B
10.23
11.00
12.15
13.35
15.11
17.11
18.54
17.92
20.32
21.57
4.873
7.38%
8.80%
22
Revenue
¥5.853B
0.12%
1.00×
Cost of revenue
¥3.231B
0.27%
1.01×
Operating expenses
¥1.021B
0.47%
1.04×
Property and equipment
20.73%
Cash and investments
19.46%
Spread over hurdle
42.05%