1.738
Revenue¥B
1.602
1.613
1.626
1.639
1.670
1.720
1.765
1.810
1.872
1.933
1.865
2.97%
2.05%
58
23.19
Revenue growth%
0.60
2.95
4.81
5.04
2.36
2.19
0.40
0.40
0.40
3.01
4.51
0.40
2.28
76
8.64
Gross margin%
25.87
24.01
23.07
20.68
20.83
20.84
21.83
20.09
20.22
22.94
18.28
20.84
21.33
86
21.78
Operating margin%
15.92
16.71
15.94
14.10
14.35
11.95
11.96
14.14
11.77
11.47
26.77
11.95
14.12
46
15.60
Net margin%
25.43
27.53
29.10
28.64
31.20
31.63
32.55
34.12
35.22
37.65
7.72
34.12
31.42
69
16.45
P/E ratio (avg)x
37.92
35.53
38.77
41.56
40.33
40.76
45.50
44.56
42.85
42.79
26.01
42.85
41.16
11
29.52
EV/EBITx
34.72
37.79
41.30
46.98
52.16
59.01
62.77
64.76
68.31
65.70
22.43
64.76
55.59
25
6.78
FCF yield (avg)%
7.77
10.03
7.46
7.42
4.74
4.67
2.73
0.40
0.40
2.43
27.63
2.43
4.70
6
25.04
FCF margin%
22.85
24.79
27.43
27.54
28.09
25.47
25.96
24.43
26.04
27.52
12.85
25.96
26.00
19
0.859
FCF / Net incomex
2.141
2.464
2.388
2.281
2.630
2.516
2.779
3.223
3.282
3.689
0.723
3.223
2.573
16
22.53
ROIC%
9.23
8.24
10.99
13.19
13.02
10.86
9.27
7.33
8.09
7.05
16.51
8.09
9.25
74
6.66
Return on equity%
16.36
18.15
15.20
15.40
14.31
16.03
14.25
15.89
17.66
18.63
18.75
16.03
15.96
59
6.25
Return on assets%
26.18
23.21
21.91
24.58
22.84
23.95
26.46
25.22
26.48
28.62
27.09
26.46
24.90
29
0.93
EPS¥
1.13
1.12
1.18
1.15
1.28
1.22
1.19
1.40
1.33
1.36
1.01
1.17%
2.76%
—
18.47
EPS growth%
3.91
5.61
3.52
3.60
5.17
7.99
5.42
2.93
3.04
0.40
6.82
3.04
3.76
73
0.34
Bookvalue per sh¥
0.25
0.24
0.27
0.27
0.27
0.27
0.28
0.31
0.35
0.38
0.17
6.97%
4.93%
—
0.47
FCF per share¥
0.39
0.47
0.51
0.61
0.69
0.77
0.89
0.92
1.06
1.11
0.64
9.94%
11.61%
—
1.04
Dividend per sh¥
1.77
2.00
2.19
2.55
2.79
3.10
3.48
3.93
4.58
5.47
1.02
14.43%
13.63%
—
21.34
Div yield (avg)%
20.33
22.57
20.29
19.18
18.57
19.35
21.86
20.64
21.04
20.21
18.30
20.64
20.31
68
24.28
Payout ratio%
28.14
28.21
27.22
24.93
22.16
23.68
23.47
22.43
19.77
18.13
18.03
22.43
23.57
34
0.699
Shares (diluted)B
0.826
0.903
0.896
0.947
0.957
0.995
0.946
0.938
1.008
0.901
0.675
(1.20%)
1.53%
10
13.93
Buyback yield%
9.07
8.72
7.20
9.92
11.89
11.40
8.79
8.30
8.16
7.47
2.12
8.30
8.76
91
0.932
D/E ratiox
1.281
1.286
1.203
1.216
1.044
1.025
1.102
0.965
1.031
0.885
0.547
1.025
1.073
45
1.075
Enterprise value¥B
0.822
0.858
0.849
0.916
1.085
1.076
1.172
1.308
1.391
1.649
1.354
8.73%
6.92%
47
1.897
LT debt¥B
0.690
0.691
0.731
0.761
0.863
0.837
0.876
0.867
0.973
1.071
1.084
4.42%
5.60%
62
Revenue
¥1.933B
2.05%
1.00×
Cost of revenue
¥1.182B
2.00%
0.99×
Operating expenses
¥401.3M
1.85%
0.98×
Property and equipment
20.52%
Cash and investments
18.07%