0.478
Revenue¥B
0.969
1.027
1.069
1.099
1.147
1.209
1.233
1.275
1.321
1.359
0.504
3.44%
3.95%
28
14.73
Revenue growth%
0.40
0.40
1.60
3.52
4.30
3.88
5.15
5.12
2.66
2.61
11.88
3.88
3.09
60
13.88
Gross margin%
4.13
2.31
4.73
6.77
4.34
3.03
2.31
1.62
1.28
4.22
26.62
2.31
3.58
35
5.50
Operating margin%
8.60
7.82
5.70
6.68
5.55
6.57
7.61
7.47
6.72
7.93
22.82
7.47
7.09
88
26.25
Net margin%
9.51
11.95
9.82
6.86
8.95
8.84
8.57
6.24
7.03
5.18
29.41
7.03
8.70
38
29.78
P/E ratio (avg)x
23.77
25.50
25.20
23.07
25.89
28.12
31.20
35.29
35.50
34.09
26.25
34.09
27.01
56
24.37
EV/EBITx
11.48
11.43
11.51
11.32
11.88
11.53
10.83
11.67
11.54
10.99
15.21
11.53
11.49
94
20.14
FCF yield (avg)%
5.11
6.08
5.18
2.85
4.47
1.85
2.56
1.84
3.80
2.47
23.64
2.47
3.33
28
9.46
FCF margin%
29.76
32.72
32.04
32.86
29.90
31.67
31.98
33.42
32.53
32.96
3.16
32.53
32.29
28
0.914
FCF / Net incomex
0.735
0.685
0.634
0.578
0.507
0.535
0.514
0.496
0.496
0.513
0.265
0.513
0.525
74
25.88
ROIC%
4.12
3.92
2.52
2.64
2.80
1.97
2.36
0.40
2.27
2.56
23.78
2.27
2.54
69
19.62
Return on equity%
17.05
15.48
16.91
14.30
12.62
10.31
8.36
5.71
5.24
6.30
7.30
6.30
11.47
63
21.15
Return on assets%
19.89
19.40
21.36
19.00
18.87
18.96
19.74
18.23
15.61
14.21
19.61
18.23
18.98
94
0.11
EPS¥
0.84
0.95
1.01
0.99
1.16
1.34
1.44
1.48
1.60
1.71
0.12
7.92%
7.04%
—
29.28
EPS growth%
6.70
5.16
2.18
0.40
1.96
3.07
4.65
3.69
1.49
0.40
13.16
3.07
2.62
43
0.71
Bookvalue per sh¥
0.19
0.20
0.18
0.16
0.17
0.16
0.17
0.18
0.16
0.17
0.17
(0.16%)
(1.59%)
—
0.55
FCF per share¥
0.79
0.78
0.75
0.69
0.61
0.60
0.64
0.67
0.71
0.69
0.57
2.46%
(1.94%)
—
0.69
Dividend per sh¥
1.16
1.36
1.49
1.42
1.62
1.71
1.63
1.77
2.09
2.36
0.19
7.76%
8.20%
—
3.26
Div yield (avg)%
34.51
35.39
38.24
37.74
35.21
37.03
39.22
39.44
40.21
38.62
20.61
39.22
37.99
64
11.51
Payout ratio%
14.73
17.49
18.20
18.96
18.72
16.91
15.79
17.47
14.49
14.36
5.17
15.79
17.19
34
1.329
Shares (diluted)B
1.374
1.167
1.206
1.200
1.194
1.109
1.000
0.859
0.854
0.872
1.373
(6.09%)
(4.96%)
90
27.25
Buyback yield%
5.73
8.37
6.39
6.13
5.93
8.15
9.50
10.97
10.87
10.69
3.17
10.69
8.26
72
1.397
D/E ratiox
0.475
0.531
0.618
0.667
0.737
0.877
0.882
1.039
1.058
1.222
1.675
1.039
0.807
28
920.7
Enterprise value¥M
310.0
335.1
324.0
354.6
387.6
434.9
512.7
509.4
571.4
576.6
49.69
8.27%
6.03%
90
0.337
LT debt¥B
1.731
1.680
1.941
2.190
2.624
2.615
2.627
2.739
3.147
3.300
0.128
4.69%
7.36%
89
Revenue
¥1.359B
3.95%
1.00×
Cost of revenue
¥885.4M
3.77%
0.98×
Operating expenses
¥258.0M
4.53%
1.06×
Property and equipment
22.15%
Cash and investments
18.71%
Return on capital
160.13%
Spread over hurdle
152.46%