0.988
Revenue¥B
0.864
0.902
0.963
0.993
1.046
1.114
1.175
1.215
1.293
1.392
1.086
5.87%
5.63%
75
9.40
Revenue growth%
21.84
18.93
19.68
16.74
15.64
18.13
19.69
21.80
23.16
21.32
29.23
21.32
19.68
60
3.37
Gross margin%
30.38
32.39
35.23
34.58
37.05
35.22
37.00
36.91
35.56
35.41
19.19
35.56
35.32
12
17.71
Operating margin%
15.77
13.79
12.90
12.19
12.49
12.44
12.77
15.33
16.71
17.00
8.18
15.33
13.34
7
20.80
Net margin%
4.23
2.62
3.95
2.31
2.12
2.85
1.03
1.52
0.75
2.77
27.37
1.52
2.47
94
33.83
P/E ratio (avg)x
9.815
8.560
8.472
8.412
8.994
8.107
7.309
7.370
6.914
6.097
32.63
7.309
8.260
70
34.66
EV/EBITx
28.99
30.97
31.85
33.40
37.27
34.08
31.13
28.54
31.48
35.12
8.844
31.48
31.67
90
22.95
FCF yield (avg)%
1.06
2.42
2.93
1.99
0.40
0.71
0.40
0.40
0.40
2.17
19.95
0.40
0.89
75
3.08
FCF margin%
29.19
30.47
28.76
29.62
32.27
32.41
35.35
35.56
37.64
35.57
21.90
35.56
32.34
10
1.489
FCF / Net incomex
1.086
1.017
1.065
1.110
1.231
1.117
1.129
1.234
1.248
1.316
1.634
1.234
1.123
84
18.94
ROIC%
11.42
11.50
12.46
11.79
9.24
8.97
7.78
9.08
11.68
13.24
20.05
9.08
11.46
16
2.51
Return on equity%
22.48
25.27
24.47
26.60
28.82
28.66
30.26
31.80
30.38
31.12
2.72
30.38
28.74
43
2.60
Return on assets%
24.66
26.67
26.16
28.12
27.57
28.09
28.30
28.11
30.50
31.14
3.16
28.30
28.10
23
0.50
EPS¥
0.65
0.59
0.58
0.60
0.62
0.66
0.61
0.54
0.56
0.53
0.52
(2.89%)
(1.59%)
—
2.08
EPS growth%
18.53
16.69
14.78
11.95
11.89
14.46
13.10
12.11
10.44
9.17
16.81
12.11
12.61
27
0.71
Bookvalue per sh¥
0.68
0.67
0.71
0.74
0.77
0.82
0.92
0.95
1.13
1.27
0.42
10.67%
6.79%
—
0.27
FCF per share¥
0.63
0.68
0.64
0.63
0.68
0.63
0.62
0.61
0.69
0.78
0.61
2.65%
2.43%
—
0.15
Dividend per sh¥
0.39
0.37
0.38
0.38
0.37
0.36
0.37
0.37
0.34
0.34
0.28
(1.50%)
(2.21%)
—
8.16
Div yield (avg)%
17.52
14.59
15.97
13.42
13.05
11.36
8.68
8.71
7.33
5.36
26.29
8.68
12.20
66
21.26
Payout ratio%
13.22
13.65
13.08
15.25
13.72
13.22
15.96
13.89
14.38
14.48
11.19
14.38
13.80
16
0.813
Shares (diluted)B
1.178
1.164
1.349
1.412
1.487
1.647
1.575
1.608
1.675
1.847
0.780
4.44%
5.46%
15
10.40
Buyback yield%
12.21
12.70
14.69
13.93
16.03
15.49
15.52
16.36
15.67
16.34
22.71
15.67
15.50
93
1.420
D/E ratiox
1.046
0.907
0.790
0.851
0.871
0.955
1.008
1.111
1.184
1.189
1.540
1.111
0.981
52
1,191
Enterprise value¥M
267.6
275.0
289.5
283.8
298.2
282.7
315.1
312.0
355.2
409.6
918.8
6.56%
4.72%
47
192.5
LT debt¥M
312.4
296.6
318.3
330.2
290.1
305.5
317.1
342.1
368.1
379.7
300.7
5.53%
1.49%
30
Revenue
¥1.392B
5.63%
1.00×
Cost of revenue
¥752.6M
6.12%
1.05×
Operating expenses
¥307.2M
4.98%
0.94×
Property and equipment
16.16%
Spread over hurdle
34.59%