0.108
Revenue¥B
1.405
1.418
1.439
1.474
1.500
1.548
1.587
1.659
1.680
1.741
0.112
3.02%
2.44%
32
4.96
Revenue growth%
37.72
38.39
39.89
41.59
39.24
38.83
40.64
37.81
39.90
42.38
9.89
39.90
39.56
51
12.64
Gross margin%
15.13
14.98
13.25
12.96
14.64
14.24
16.03
15.26
12.83
10.48
25.35
14.24
14.44
94
11.46
Operating margin%
24.79
27.10
29.08
27.95
28.73
30.39
29.69
28.64
31.27
29.35
18.66
29.69
28.90
90
29.50
Net margin%
12.17
10.63
11.09
12.22
10.08
8.93
6.50
5.54
3.94
4.37
29.24
5.54
9.50
35
17.39
P/E ratio (avg)x
32.31
34.79
38.53
37.01
37.55
35.28
34.06
31.57
29.59
31.14
37.18
31.57
34.43
84
37.08
EV/EBITx
20.68
19.94
20.88
18.81
16.30
16.67
16.89
15.56
14.18
15.23
32.37
15.56
16.78
34
18.60
FCF yield (avg)%
20.53
22.53
23.11
25.79
22.85
20.47
22.74
24.27
26.68
24.07
14.22
24.07
22.98
27
2.75
FCF margin%
21.93
22.92
21.53
20.34
20.02
17.91
18.05
20.85
19.46
17.79
24.01
18.05
20.18
14
0.328
FCF / Net incomex
0.679
0.782
0.833
0.904
0.909
0.862
0.927
0.941
0.897
0.897
0.850
0.897
0.897
65
8.32
ROIC%
9.24
8.52
8.47
7.85
9.16
8.43
7.18
9.97
9.67
10.04
11.67
9.67
8.84
41
22.20
Return on equity%
0.40
0.40
0.40
3.30
3.51
4.35
4.47
4.31
3.02
2.23
20.47
4.31
3.16
70
18.33
Return on assets%
6.80
4.84
6.54
4.13
6.13
8.35
6.47
8.72
11.39
12.38
27.43
8.72
6.67
64
2.48
EPS¥
0.82
0.75
0.66
0.68
0.62
0.66
0.59
0.53
0.56
0.56
2.57
(2.15%)
(4.07%)
—
29.65
EPS growth%
17.39
19.74
18.08
18.97
19.99
22.27
23.03
21.63
21.19
22.44
7.32
22.27
20.59
93
2.44
Bookvalue per sh¥
2.85
2.70
2.83
2.79
3.16
3.29
3.66
3.48
3.36
3.56
2.14
2.38%
3.96%
—
0.55
FCF per share¥
2.90
3.21
3.80
3.73
4.34
5.14
6.02
6.81
6.54
6.97
0.97
9.91%
9.54%
—
0.81
Dividend per sh¥
0.57
0.54
0.50
0.56
0.51
0.46
0.40
0.38
0.35
0.35
0.74
(7.47%)
(4.06%)
—
16.63
Div yield (avg)%
10.05
10.76
8.96
8.14
9.98
7.59
10.01
10.61
9.29
11.23
17.65
10.01
9.99
85
17.81
Payout ratio%
19.32
21.65
20.66
20.41
17.86
19.61
17.97
15.88
16.80
14.57
10.93
16.80
18.65
41
431.1
Shares (diluted)M
386.1
418.9
461.8
466.3
519.7
534.0
552.7
535.4
609.0
639.2
436.3
4.22%
4.22%
49
14.48
Buyback yield%
25.14
24.68
22.27
21.94
24.25
23.42
22.93
20.64
21.78
23.16
4.61
22.93
23.04
10
1.492
D/E ratiox
0.123
0.119
0.106
0.099
0.087
0.094
0.092
0.080
0.074
0.080
0.706
0.080
0.093
64
742.5
Enterprise value¥M
380.7
370.8
370.3
394.5
393.1
366.9
407.9
376.4
419.9
404.6
224.0
0.58%
0.66%
86
0.579
LT debt¥B
0.960
1.015
0.994
1.093
1.106
1.128
1.111
1.105
1.154
1.135
1.243
0.53%
0.65%
60
Revenue
¥1.741B
2.44%
1.00×
Cost of revenue
¥1.207B
2.37%
0.99×
Operating expenses
¥214.9M
2.52%
1.01×
Property and equipment
17.39%
Cash and investments
16.85%