1.262
Revenue¥B
1.312
1.332
1.338
1.329
1.366
1.359
1.375
1.414
1.423
1.431
1.327
0.92%
0.96%
33
24.49
Revenue growth%
15.05
15.90
18.01
15.58
17.30
17.79
19.83
20.37
22.02
20.97
10.69
20.37
17.90
56
20.78
Gross margin%
10.88
9.48
9.58
12.35
11.99
14.85
13.48
11.45
9.25
11.14
3.96
11.45
11.29
56
8.15
Operating margin%
31.05
30.12
30.45
30.88
29.09
30.00
28.04
27.46
26.30
26.06
6.02
27.46
29.54
15
10.42
Net margin%
23.78
22.46
23.67
23.66
20.97
23.43
26.33
25.18
23.13
23.32
9.90
23.43
23.54
61
10.43
P/E ratio (avg)x
42.13
42.10
38.77
36.76
35.94
35.77
32.96
29.97
28.04
25.41
12.28
29.97
35.85
33
16.52
EV/EBITx
16.67
17.33
18.60
19.70
21.67
21.60
19.90
17.53
17.30
18.45
26.09
18.45
18.53
26
13.66
FCF yield (avg)%
4.01
6.55
4.95
3.12
2.29
0.40
1.14
0.40
0.40
0.40
21.46
0.40
1.71
91
17.04
FCF margin%
9.51
11.95
9.15
9.51
9.40
9.21
8.03
6.35
5.75
6.56
10.77
6.56
9.18
16
0.407
FCF / Net incomex
1.748
1.759
1.761
1.905
1.780
1.742
1.694
1.753
1.723
1.829
0.879
1.742
1.756
14
22.64
ROIC%
17.37
16.07
15.71
16.35
16.05
13.74
11.73
13.42
13.64
13.60
29.00
13.60
14.72
52
17.46
Return on equity%
19.89
19.25
22.08
22.43
23.42
21.69
20.02
17.98
17.17
19.10
19.01
19.10
19.95
27
22.18
Return on assets%
16.87
14.33
15.78
18.66
19.62
18.36
20.66
21.77
23.81
25.44
15.40
21.77
19.14
35
0.72
EPS¥
0.76
0.77
0.75
0.71
0.68
0.69
0.69
0.72
0.77
0.87
0.74
5.13%
0.44%
—
22.53
EPS growth%
7.70
5.13
7.40
9.22
10.43
9.14
6.47
7.70
10.47
11.66
22.53
9.14
8.42
23
0.41
Bookvalue per sh¥
0.16
0.14
0.16
0.15
0.14
0.15
0.16
0.18
0.17
0.17
0.56
4.23%
1.55%
—
0.43
FCF per share¥
0.18
0.18
0.20
0.21
0.21
0.23
0.24
0.26
0.28
0.27
0.54
5.14%
4.94%
—
0.22
Dividend per sh¥
0.84
1.00
1.18
1.35
1.41
1.56
1.80
2.15
2.57
2.90
0.70
15.44%
15.07%
—
26.12
Div yield (avg)%
29.49
28.29
28.23
28.82
27.72
29.87
32.84
31.29
29.12
31.58
7.21
31.29
29.30
84
29.16
Payout ratio%
27.50
27.74
26.16
28.22
29.16
30.32
28.01
29.81
30.00
28.42
2.17
29.81
28.32
68
0.972
Shares (diluted)B
1.217
1.328
1.363
1.296
1.233
1.308
1.380
1.604
1.564
1.639
1.005
5.85%
2.88%
19
16.35
Buyback yield%
5.81
6.49
7.12
5.27
3.03
0.40
0.40
0.40
3.39
3.50
27.58
0.40
3.44
85
1.286
D/E ratiox
2.464
2.788
2.919
2.906
3.383
3.407
4.127
4.769
4.665
4.662
0.117
4.662
3.395
62
0.883
Enterprise value¥B
1.541
1.541
1.679
1.779
1.904
2.038
1.890
1.688
1.683
1.484
0.343
(4.86%)
(0.09%)
24
0.239
LT debt¥B
1.473
1.579
1.516
1.381
1.333
1.317
1.223
1.060
1.149
1.144
0.961
(3.00%)
(1.80%)
16
Revenue
¥1.431B
0.96%
1.00×
Cost of revenue
¥940.6M
1.19%
1.02×
Operating expenses
¥263.2M
0.75%
0.98×
Cash and investments
16.92%
Property and equipment
15.51%
Spread over hurdle
48.99%