0.055
Revenue¥B
0.941
0.954
0.985
0.997
1.056
1.075
1.118
1.184
1.210
1.257
0.061
3.55%
3.07%
88
12.30
Revenue growth%
14.19
13.77
11.04
11.06
11.47
11.37
11.68
13.42
15.67
12.87
9.59
12.87
12.27
30
6.38
Gross margin%
3.19
5.86
5.73
6.17
5.63
6.56
6.28
4.02
2.97
3.51
8.40
4.02
5.68
35
27.74
Operating margin%
5.98
6.00
5.45
7.40
6.45
8.79
6.69
7.60
9.74
11.44
4.90
8.79
7.05
5
29.32
Net margin%
20.27
21.59
18.79
17.91
16.01
15.07
16.33
16.02
19.00
18.89
6.32
16.33
18.35
28
37.96
P/E ratio (avg)x
22.40
22.09
23.50
25.89
28.41
27.65
25.41
25.02
25.40
27.64
14.94
25.41
25.40
34
19.54
EV/EBITx
17.30
16.95
16.81
18.97
21.22
22.86
22.01
23.90
22.95
25.01
18.88
22.95
21.62
59
15.25
FCF yield (avg)%
19.44
17.64
19.01
16.90
14.35
14.21
14.32
11.33
9.80
11.37
20.82
11.37
14.34
81
9.14
FCF margin%
14.11
14.67
15.00
13.11
12.12
10.22
7.99
10.97
13.95
15.63
15.18
10.97
13.53
47
0.890
FCF / Net incomex
0.609
0.572
0.552
0.564
0.562
0.483
0.488
0.468
0.509
0.506
1.453
0.488
0.530
54
4.26
ROIC%
20.50
21.04
22.33
21.52
21.77
19.37
16.89
17.67
15.10
17.53
10.27
17.53
19.94
50
22.03
Return on equity%
16.20
18.94
20.66
22.88
25.80
28.18
29.09
29.02
28.69
28.87
4.41
28.87
26.99
79
19.61
Return on assets%
9.80
9.61
8.04
8.80
10.27
7.97
6.76
8.20
8.68
8.47
14.80
8.20
8.58
92
2.80
EPS¥
1.30
1.22
1.15
1.28
1.27
1.26
1.23
1.27
1.37
1.26
3.09
(0.10%)
(0.31%)
—
29.53
EPS growth%
20.90
18.87
21.30
21.94
20.26
18.06
19.51
20.00
21.69
23.80
11.09
20.00
20.58
51
1.97
Bookvalue per sh¥
2.38
2.51
2.85
2.83
3.03
3.04
3.03
3.49
3.91
3.78
2.36
4.53%
4.04%
—
1.30
FCF per share¥
1.14
0.98
0.95
0.92
0.99
0.91
0.86
0.87
0.81
0.80
1.30
(4.07%)
(4.86%)
—
2.18
Dividend per sh¥
0.67
0.61
0.60
0.58
0.56
0.56
0.60
0.55
0.60
0.60
2.98
1.52%
(0.89%)
—
7.35
Div yield (avg)%
27.71
25.45
24.52
21.93
21.43
18.93
20.40
21.98
22.67
24.20
29.70
21.98
22.32
22
22.76
Payout ratio%
14.70
16.39
19.21
20.74
21.68
20.43
21.83
21.84
23.73
22.91
29.55
21.84
21.21
16
141.3
Shares (diluted)M
187.9
215.5
256.6
303.7
303.1
348.0
345.5
349.6
404.1
417.4
145.0
6.61%
10.14%
82
22.73
Buyback yield%
11.04
11.04
9.01
8.75
11.24
10.24
8.43
10.22
10.86
7.93
21.14
10.22
10.23
39
0.390
D/E ratiox
0.385
0.435
0.458
0.481
0.471
0.530
0.534
0.562
0.624
0.661
0.202
0.562
0.506
52
176.5
Enterprise value¥M
555.7
615.4
610.9
673.1
723.5
739.6
806.2
859.8
767.8
770.0
869.0
1.25%
3.21%
29
1,166
LT debt¥M
410.9
383.5
416.1
417.3
409.4
437.6
464.8
444.1
494.1
508.2
358.0
4.42%
2.03%
11
Revenue
¥1.257B
3.07%
1.00×
Cost of revenue
¥666.1M
2.94%
0.99×
Operating expenses
¥293.6M
2.91%
0.98×
Property and equipment
16.75%
Cash and investments
15.84%
Spread over hurdle
(1.05%)