1.752
Revenue¥B
10.37
10.92
11.22
11.33
11.43
11.88
12.30
12.54
13.16
13.37
1.912
3.19%
2.71%
51
15.86
Revenue growth%
6.61
8.98
11.62
12.43
12.89
12.23
12.62
14.91
14.52
17.00
29.23
14.52
12.52
84
5.30
Gross margin%
23.13
21.49
23.32
24.12
23.19
21.61
23.01
20.40
23.14
26.04
9.59
23.01
23.13
69
4.00
Operating margin%
21.51
22.40
23.21
21.35
21.19
22.43
21.24
20.58
18.61
21.21
14.70
21.21
21.30
64
28.71
Net margin%
13.06
10.95
9.27
8.80
5.90
6.43
7.31
5.62
4.15
7.09
24.38
6.43
7.20
63
17.72
P/E ratio (avg)x
41.59
42.40
49.01
46.37
45.11
43.48
48.69
55.24
61.50
70.01
37.64
55.24
47.53
61
18.86
EV/EBITx
18.92
21.68
23.17
26.26
28.32
29.87
32.06
30.40
31.52
30.27
30.65
30.40
29.09
30
16.36
FCF yield (avg)%
14.32
12.02
12.07
13.76
15.96
16.47
15.27
16.50
14.73
12.20
7.82
15.27
14.53
32
19.75
FCF margin%
23.01
20.87
23.18
22.29
25.22
23.50
25.47
25.36
27.20
29.80
24.22
25.47
24.36
78
1.516
FCF / Net incomex
0.670
0.633
0.641
0.680
0.670
0.640
0.620
0.643
0.697
0.669
0.859
0.643
0.656
72
6.51
ROIC%
10.67
10.02
10.98
8.91
7.25
4.26
6.56
3.83
2.82
4.64
8.98
4.26
6.90
33
24.64
Return on equity%
7.18
4.92
3.38
6.33
5.16
6.51
8.61
10.49
8.58
6.53
20.36
8.58
6.52
91
28.75
Return on assets%
3.37
2.95
4.42
1.72
0.41
1.11
0.40
3.35
1.96
2.44
6.72
1.96
2.20
61
0.09
EPS¥
0.10
0.13
0.13
0.15
0.17
0.19
0.20
0.20
0.24
0.25
0.10
7.33%
9.07%
—
22.29
EPS growth%
28.69
28.15
26.09
26.10
23.27
21.79
22.08
22.04
19.99
20.02
4.86
21.79
22.67
32
0.07
Bookvalue per sh¥
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.07
0.04
0.89%
3.25%
—
0.03
FCF per share¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
2.43%
3.14%
—
0.05
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.06
5.79%
4.68%
—
3.22
Div yield (avg)%
6.62
9.61
6.92
7.42
8.96
11.87
9.93
10.18
11.79
11.16
16.85
11.16
9.77
46
25.68
Payout ratio%
17.92
16.10
18.49
18.12
18.83
16.76
16.09
15.47
13.00
12.78
6.70
15.47
16.43
40
78.73
Shares (diluted)B
63.62
64.46
64.49
69.72
70.70
73.11
79.05
80.19
76.55
75.44
81.52
1.31%
0.39%
15
6.68
Buyback yield%
10.57
8.20
8.94
8.11
10.99
13.25
14.24
15.88
14.10
13.12
29.67
14.10
12.05
41
1.137
D/E ratiox
1.706
1.505
1.624
1.687
1.730
1.863
1.919
1.665
1.828
1.709
0.343
1.828
1.707
55
6.892
Enterprise value¥B
5.670
6.237
6.794
7.998
7.833
8.358
8.876
10.01
11.16
11.37
3.747
7.74%
8.54%
43
5.319
LT debt¥B
1.823
1.793
1.661
1.793
2.038
2.299
2.116
2.141
2.054
2.044
0.520
0.05%
1.99%
13
Revenue
¥13.37B
2.71%
1.00×
Cost of revenue
¥7.455B
2.64%
0.99×
Operating expenses
¥2.400B
2.42%
0.97×
Property and equipment
16.05%