0.386
Revenue¥B
1.918
2.016
2.107
2.179
2.215
2.292
2.355
2.408
2.538
2.575
0.394
3.06%
3.55%
94
15.52
Revenue growth%
16.88
15.18
14.50
13.67
13.84
11.86
11.80
10.30
13.15
13.84
28.78
11.86
13.76
65
16.26
Gross margin%
30.46
28.48
31.37
30.86
29.97
28.81
31.68
31.41
29.22
29.11
13.78
29.22
30.22
79
23.18
Operating margin%
22.95
25.24
23.16
20.86
22.33
22.08
20.04
22.25
21.90
22.86
8.75
22.08
22.29
54
21.99
Net margin%
0.40
3.37
3.60
2.51
1.26
2.53
0.68
3.25
3.35
1.08
10.58
2.53
2.52
8
31.46
P/E ratio (avg)x
6.309
6.983
6.524
7.144
6.635
6.345
6.331
5.790
5.375
4.955
17.08
5.790
6.338
49
37.95
EV/EBITx
16.23
16.42
18.53
17.96
17.90
17.02
15.71
15.32
13.68
12.93
31.30
15.32
16.33
45
25.88
FCF yield (avg)%
2.11
1.81
4.59
3.07
3.81
6.79
4.26
2.29
0.40
1.60
12.39
2.29
2.68
70
28.99
FCF margin%
10.64
11.97
12.64
10.27
11.35
12.81
13.72
12.17
9.43
9.04
20.46
12.17
11.66
59
0.726
FCF / Net incomex
0.538
0.572
0.547
0.551
0.533
0.456
0.451
0.454
0.449
0.467
0.425
0.454
0.500
66
10.12
ROIC%
31.57
33.74
31.71
30.68
30.98
28.76
25.93
24.31
21.43
24.20
16.66
24.31
29.72
80
3.14
Return on equity%
20.91
22.38
23.24
22.26
20.36
22.26
23.91
22.68
20.19
18.00
8.80
22.26
22.26
26
25.85
Return on assets%
21.76
23.48
21.31
24.30
25.52
23.99
25.70
28.17
27.96
27.32
19.51
27.32
24.91
56
0.12
EPS¥
0.21
0.20
0.22
0.20
0.19
0.21
0.20
0.21
0.21
0.23
0.13
4.34%
1.06%
—
24.11
EPS growth%
3.33
0.40
2.57
0.40
0.40
0.40
2.03
1.71
3.90
6.80
28.22
2.03
1.87
62
0.04
Bookvalue per sh¥
0.15
0.14
0.15
0.17
0.18
0.17
0.15
0.16
0.17
0.19
0.12
1.10%
1.58%
—
0.20
FCF per share¥
0.16
0.17
0.17
0.17
0.18
0.21
0.20
0.19
0.19
0.21
0.25
2.74%
2.90%
—
0.25
Dividend per sh¥
0.13
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.12
(0.09%)
(2.02%)
—
21.48
Div yield (avg)%
16.76
14.20
15.59
13.05
12.62
14.44
12.80
11.84
13.24
15.65
16.16
13.24
13.72
73
14.10
Payout ratio%
13.12
13.49
16.06
13.15
13.34
13.36
16.25
17.83
17.33
14.67
17.57
16.25
14.08
85
9.436
Shares (diluted)B
15.75
17.15
20.09
23.23
25.47
28.25
31.61
32.65
32.47
35.04
8.934
6.59%
8.81%
44
8.68
Buyback yield%
22.36
22.32
22.26
23.01
24.63
23.10
22.57
21.03
18.79
19.93
5.65
21.03
22.34
76
0.667
D/E ratiox
1.817
2.035
2.421
2.495
2.573
2.801
2.816
2.847
3.121
3.368
1.349
2.847
2.687
71
0.133
Enterprise value¥B
1.061
1.019
1.145
1.216
1.193
1.083
1.100
0.978
1.003
0.984
2.192
(3.77%)
(1.31%)
10
1.463
LT debt¥B
2.740
2.850
3.267
3.359
3.498
3.716
4.019
4.704
4.819
5.438
1.780
9.23%
8.98%
16
Revenue
¥2.575B
3.55%
1.00×
Cost of revenue
¥1.802B
3.55%
1.00×
Operating expenses
¥463.5M
3.39%
0.98×
Property and equipment
15.94%
Spread over hurdle
(0.54%)