1.974
Revenue¥B
1.823
1.912
1.936
2.034
2.105
2.148
2.242
2.289
2.300
2.395
2.017
2.61%
3.08%
33
26.57
Revenue growth%
20.88
19.57
21.54
24.31
21.55
22.20
22.60
23.82
22.40
19.47
28.49
22.40
21.88
81
17.68
Gross margin%
18.27
18.85
17.51
20.17
21.94
22.95
22.84
21.40
21.28
19.54
15.74
21.40
20.72
38
13.96
Operating margin%
5.95
4.24
3.85
5.10
7.06
8.62
7.92
5.39
4.47
2.13
24.04
5.39
5.25
81
16.11
Net margin%
13.06
10.75
11.60
9.40
9.70
9.39
12.27
9.54
11.31
11.81
12.95
11.31
11.03
59
28.74
P/E ratio (avg)x
7.889
7.390
6.916
6.402
6.276
6.451
6.973
6.639
6.848
5.940
17.44
6.639
6.743
16
20.33
EV/EBITx
14.29
17.11
19.46
22.97
23.07
22.40
26.37
28.32
29.75
33.57
13.91
28.32
23.02
56
13.00
FCF yield (avg)%
27.23
25.40
28.40
26.24
28.55
28.85
27.13
29.13
31.32
29.63
20.38
29.13
28.47
95
26.45
FCF margin%
19.36
19.29
18.51
17.34
19.18
19.42
19.94
17.24
18.52
16.69
21.94
18.52
18.85
42
0.743
FCF / Net incomex
0.601
0.587
0.535
0.559
0.605
0.659
0.727
0.804
0.800
0.811
0.345
0.800
0.632
84
28.86
ROIC%
13.46
15.71
13.81
12.74
12.14
13.26
16.11
14.41
16.68
17.53
11.68
16.11
14.11
7
17.28
Return on equity%
5.55
5.13
5.04
4.53
3.32
4.42
6.87
8.92
9.76
8.66
24.43
8.66
5.34
13
7.40
Return on assets%
5.73
3.63
2.35
1.42
0.86
2.85
4.25
6.22
5.57
2.71
11.16
4.25
3.24
31
0.03
EPS¥
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.03
4.08%
7.88%
—
7.36
EPS growth%
3.09
5.44
8.36
10.50
10.80
13.48
11.65
12.49
11.17
9.34
26.76
11.65
10.65
64
0.03
Bookvalue per sh¥
0.08
0.08
0.07
0.08
0.07
0.06
0.07
0.07
0.07
0.07
0.04
(0.56%)
(0.94%)
—
0.13
FCF per share¥
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.10
0.11
0.11
0.17
6.18%
5.00%
—
0.06
Dividend per sh¥
0.14
0.15
0.16
0.16
0.18
0.17
0.17
0.18
0.17
0.18
0.09
(0.42%)
2.22%
—
14.35
Div yield (avg)%
24.41
27.31
25.13
23.19
23.19
24.84
25.38
26.88
27.86
27.20
7.00
26.88
25.25
31
4.01
Payout ratio%
26.35
28.11
30.06
28.47
30.07
31.54
33.15
31.32
30.85
33.28
20.90
31.54
30.46
57
6.874
Shares (diluted)B
6.084
5.865
5.857
5.772
6.243
5.717
5.443
5.131
4.776
4.973
7.031
(4.45%)
(1.88%)
13
17.17
Buyback yield%
24.21
25.66
22.96
24.71
23.80
22.52
22.44
22.80
20.30
22.21
6.79
22.44
22.88
61
0.452
D/E ratiox
1.295
1.449
1.454
1.580
1.804
1.992
2.116
2.384
2.850
2.985
0.807
2.384
1.898
53
1.718
Enterprise value¥B
1.240
1.367
1.478
1.422
1.665
1.832
2.110
2.442
2.759
3.060
2.109
12.94%
9.76%
94
0.956
LT debt¥B
1.462
1.605
1.860
2.231
2.546
2.798
3.236
3.229
3.570
3.929
1.549
9.06%
12.22%
92
Revenue
¥2.395B
3.08%
1.00×
Cost of revenue
¥1.115B
3.08%
1.00×
Operating expenses
¥449.1M
3.09%
1.00×
Goodwill & intangibles
19.71%
Cash and investments
17.78%
Property and equipment
14.86%