0.792
Revenue¥B
1.084
1.091
1.109
1.154
1.210
1.217
1.272
1.301
1.368
1.442
0.877
3.56%
3.27%
49
25.57
Revenue growth%
16.95
19.12
16.91
17.04
18.81
20.41
23.32
23.08
24.50
25.22
18.53
23.32
19.76
61
7.48
Gross margin%
27.87
28.02
26.10
25.62
25.96
24.17
22.35
19.45
19.57
22.48
26.86
22.35
24.90
84
18.61
Operating margin%
9.69
9.60
9.23
7.72
9.38
10.11
8.80
8.47
6.37
5.19
18.97
8.47
9.01
6
2.53
Net margin%
13.90
14.14
15.06
13.69
13.53
14.49
14.37
13.36
10.63
12.43
13.84
13.36
13.79
89
19.31
P/E ratio (avg)x
22.72
23.94
25.86
28.95
32.74
36.43
40.66
38.38
41.44
43.44
22.40
40.66
34.58
85
19.04
EV/EBITx
10.20
10.73
10.60
9.956
9.362
9.250
10.04
9.279
10.14
9.561
6.911
9.561
9.998
16
2.05
FCF yield (avg)%
14.56
13.49
11.23
11.29
14.24
15.45
17.85
16.58
17.62
19.52
7.65
17.62
15.01
44
8.70
FCF margin%
6.94
8.79
9.11
7.47
6.10
8.44
8.30
7.77
5.61
4.55
12.11
7.77
7.62
16
1.005
FCF / Net incomex
0.204
0.198
0.207
0.211
0.211
0.214
0.221
0.198
0.180
0.159
1.096
0.198
0.206
93
7.03
ROIC%
15.71
17.70
16.50
17.06
17.32
15.88
17.76
14.78
15.27
14.06
12.00
15.27
16.19
9
24.95
Return on equity%
18.45
21.25
20.54
17.57
17.54
18.75
19.56
21.57
19.01
17.26
7.24
19.01
18.88
88
14.94
Return on assets%
21.78
23.66
25.42
24.09
22.20
21.70
20.74
22.73
25.08
22.67
29.54
22.67
22.70
70
0.58
EPS¥
1.22
1.21
1.25
1.38
1.39
1.64
1.96
1.93
1.96
2.00
0.60
7.51%
4.95%
—
24.33
EPS growth%
5.73
3.38
3.46
3.42
6.27
3.68
3.90
3.73
2.25
3.05
4.43
3.68
3.57
81
0.62
Bookvalue per sh¥
0.99
1.07
1.12
1.28
1.36
1.35
1.40
1.52
1.63
1.60
0.88
3.22%
6.48%
—
1.30
FCF per share¥
0.31
0.34
0.34
0.38
0.38
0.40
0.40
0.41
0.42
0.50
0.32
5.43%
5.15%
—
1.19
Dividend per sh¥
1.02
1.02
0.95
0.87
0.91
0.97
1.03
0.94
0.89
0.91
0.61
0.03%
(1.51%)
—
28.14
Div yield (avg)%
18.85
17.70
20.28
20.71
21.38
20.99
22.65
23.99
21.51
21.87
14.55
21.87
21.19
7
14.71
Payout ratio%
16.14
16.09
17.63
17.92
20.30
18.69
20.04
19.25
20.44
17.90
24.11
19.25
18.30
72
0.346
Shares (diluted)B
0.439
0.447
0.482
0.494
0.583
0.638
0.767
0.922
1.085
1.138
0.327
14.33%
9.82%
79
8.55
Buyback yield%
24.85
22.47
20.01
17.05
16.64
17.23
19.99
22.40
20.10
21.51
3.98
20.10
20.06
89
0.250
D/E ratiox
2.098
2.036
2.363
2.565
2.650
2.496
2.507
2.734
2.631
2.707
0.560
2.631
2.536
82
0.583
Enterprise value¥B
1.177
1.056
0.998
1.010
1.115
1.085
1.188
1.216
1.279
1.267
0.950
2.59%
(0.03%)
81
1.617
LT debt¥B
0.121
0.129
0.135
0.125
0.127
0.116
0.117
0.117
0.107
0.119
1.227
(1.27%)
(1.02%)
49
Revenue
¥1.442B
3.27%
1.00×
Cost of revenue
¥858.7M
3.29%
1.00×
Operating expenses
¥161.1M
3.26%
1.00×
Property and equipment
17.75%
Cash and investments
16.62%
Spread over hurdle
11.23%