0.564
Revenue¥B
2.202
2.289
2.362
2.531
2.626
2.835
3.033
3.171
3.413
3.674
0.596
6.95%
5.63%
87
25.41
Revenue growth%
11.33
9.13
6.35
4.56
5.12
5.03
2.81
1.17
0.40
0.40
3.82
1.17
4.80
85
11.29
Gross margin%
30.03
30.20
30.50
27.93
29.02
28.72
31.22
33.15
33.30
31.00
22.61
31.22
30.35
15
17.74
Operating margin%
4.04
5.40
8.09
5.13
4.44
5.42
3.04
4.38
3.11
0.70
24.28
3.11
4.41
27
9.53
Net margin%
21.44
20.65
20.21
20.19
21.45
20.40
21.32
20.90
21.41
24.34
22.18
21.32
21.11
52
13.17
P/E ratio (avg)x
30.73
29.08
31.02
33.50
30.07
28.70
27.80
27.59
28.50
25.75
23.84
27.80
28.89
15
17.91
EV/EBITx
23.88
23.01
23.01
21.63
20.35
18.91
18.92
17.00
15.50
14.38
17.99
17.00
19.64
67
6.19
FCF yield (avg)%
15.52
17.57
19.53
19.63
20.38
18.95
16.71
16.48
18.54
18.52
11.26
18.52
18.53
71
28.06
FCF margin%
19.76
17.80
15.76
14.68
13.98
16.02
15.15
13.80
11.95
10.58
17.46
13.80
14.91
39
0.794
FCF / Net incomex
1.052
1.100
1.178
1.163
1.139
1.092
1.128
1.053
1.082
1.057
0.306
1.082
1.096
25
25.70
ROIC%
10.11
11.84
10.06
9.30
9.77
9.91
11.40
13.40
13.13
11.76
26.68
11.76
10.76
63
15.32
Return on equity%
27.35
27.50
29.50
32.16
33.38
30.81
28.92
26.24
25.24
22.28
19.88
26.24
28.21
84
4.04
Return on assets%
10.61
8.34
10.02
10.64
7.96
8.25
6.43
6.14
9.12
9.51
7.97
8.25
8.73
92
0.15
EPS¥
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.06
0.07
0.09
0.17
9.54%
5.64%
—
20.23
EPS growth%
4.35
6.51
6.40
7.67
4.89
7.69
7.61
8.29
7.65
6.64
18.55
7.65
7.13
9
0.09
Bookvalue per sh¥
0.23
0.22
0.21
0.22
0.21
0.21
0.21
0.24
0.27
0.27
0.12
4.73%
2.60%
—
0.21
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(3.49%)
(1.41%)
—
0.03
Dividend per sh¥
0.04
0.04
0.05
0.05
0.06
0.07
0.06
0.06
0.06
0.07
0.08
4.56%
7.20%
—
24.17
Div yield (avg)%
15.24
14.52
13.56
13.27
10.73
9.96
11.37
12.58
13.77
13.22
23.19
12.58
13.24
39
26.39
Payout ratio%
31.74
30.81
28.45
31.24
28.67
28.93
27.05
25.20
25.00
22.88
19.69
25.20
28.56
41
5.095
Shares (diluted)B
8.592
9.109
9.112
10.53
12.69
13.40
13.26
15.43
18.17
18.26
5.152
7.56%
8.21%
9
19.68
Buyback yield%
27.64
30.06
30.16
28.10
29.29
32.00
32.85
34.35
32.96
30.16
3.55
32.85
30.16
59
0.447
D/E ratiox
1.117
1.197
1.299
1.298
1.416
1.440
1.512
1.507
1.423
1.430
1.030
1.440
1.420
37
3.707
Enterprise value¥B
4.798
5.626
5.533
5.498
6.582
6.777
7.553
7.387
8.570
9.726
3.285
8.12%
8.04%
29
2.306
LT debt¥B
3.046
3.196
3.338
3.078
3.454
3.463
3.661
3.573
3.679
3.462
1.915
0.05%
0.90%
17
Revenue
¥3.674B
5.63%
1.00×
Cost of revenue
¥2.158B
5.55%
0.99×
Operating expenses
¥708.0M
5.73%
1.01×
Cash and investments
18.44%
Property and equipment
15.79%