0.492
Revenue¥B
0.987
0.997
1.016
1.032
1.012
1.036
1.041
1.054
1.044
1.068
0.519
1.08%
0.82%
44
27.47
Revenue growth%
12.84
15.35
15.90
16.54
13.86
16.05
18.96
17.05
17.82
16.58
10.69
17.05
16.30
18
16.41
Gross margin%
30.18
31.36
30.38
27.73
30.61
30.69
32.83
35.79
37.29
36.09
17.11
35.79
31.02
10
14.83
Operating margin%
23.38
24.56
23.74
21.06
22.25
23.44
25.16
22.83
23.82
25.72
12.99
23.82
23.59
42
8.01
Net margin%
0.40
0.40
0.53
2.52
5.47
5.68
6.14
3.67
2.88
1.10
9.45
3.67
2.70
30
21.82
P/E ratio (avg)x
44.17
50.25
55.35
62.75
65.26
78.01
90.73
92.79
110.8
111.7
7.030
92.79
71.64
43
33.00
EV/EBITx
23.43
24.50
26.16
25.81
26.08
23.84
23.54
25.51
28.61
32.24
19.16
25.51
25.66
45
14.21
FCF yield (avg)%
14.18
15.28
15.69
18.58
16.11
14.19
12.83
15.59
18.49
17.62
18.74
15.59
15.64
47
12.02
FCF margin%
1.88
0.40
1.89
4.31
4.95
5.58
4.39
7.24
9.48
9.06
10.97
7.24
4.67
78
0.859
FCF / Net incomex
1.199
1.256
1.425
1.521
1.617
1.662
1.538
1.521
1.682
1.608
1.143
1.608
1.529
89
29.44
ROIC%
9.43
6.86
4.24
4.35
2.21
3.68
1.46
1.65
0.82
2.08
2.26
1.65
2.95
93
29.71
Return on equity%
18.23
19.10
18.04
18.32
18.51
16.39
15.42
14.27
13.42
11.10
16.52
14.27
17.22
75
27.73
Return on assets%
20.37
21.51
20.15
21.01
23.16
21.48
18.75
20.20
18.15
16.55
29.25
18.75
20.28
77
0.36
EPS¥
0.25
0.24
0.26
0.30
0.30
0.34
0.33
0.34
0.35
0.40
0.38
5.67%
4.37%
—
23.22
EPS growth%
13.16
12.30
12.96
11.62
9.77
10.43
13.08
13.07
11.47
13.50
21.17
13.07
12.63
20
0.34
Bookvalue per sh¥
0.23
0.26
0.28
0.29
0.29
0.32
0.35
0.38
0.43
0.49
0.37
11.16%
7.30%
—
0.22
FCF per share¥
0.11
0.11
0.11
0.12
0.10
0.10
0.11
0.12
0.11
0.11
0.29
2.01%
(0.69%)
—
0.25
Dividend per sh¥
0.22
0.19
0.21
0.21
0.23
0.22
0.19
0.20
0.21
0.19
0.12
(3.68%)
(2.25%)
—
17.94
Div yield (avg)%
4.35
3.19
5.14
6.61
5.61
4.48
2.05
2.16
0.40
2.70
3.35
2.16
3.77
89
28.65
Payout ratio%
23.04
21.56
18.74
18.00
16.57
15.20
16.80
19.47
20.65
19.36
21.09
19.36
19.05
76
0.631
Shares (diluted)B
1.117
1.279
1.368
1.350
1.338
1.602
1.783
2.120
2.354
2.787
0.632
15.80%
10.85%
75
3.97
Buyback yield%
8.73
7.32
9.24
7.18
6.17
8.24
8.97
8.63
7.21
5.20
20.69
8.24
7.78
16
1.154
D/E ratiox
1.669
1.610
1.662
1.765
1.697
1.782
1.934
2.006
2.069
2.356
0.463
2.006
1.773
44
902.9
Enterprise value¥M
43.78
44.01
44.75
38.61
36.77
34.70
36.63
32.43
29.69
31.09
389.7
(3.30%)
(3.24%)
89
421.8
LT debt¥M
345.0
345.8
376.2
410.6
443.1
395.9
374.0
340.2
369.0
397.8
398.5
(2.13%)
0.22%
20
Revenue
¥1.068B
0.82%
1.00×
Cost of revenue
¥730.5M
1.10%
1.03×
Operating expenses
¥215.0M
0.14%
0.93×
Cash and investments
19.17%
Property and equipment
14.53%
Spread over hurdle
(3.41%)