0.234
Revenue¥B
1.354
1.443
1.593
1.726
1.867
2.001
2.171
2.353
2.582
2.757
0.247
8.11%
8.33%
60
19.82
Revenue growth%
22.53
22.62
24.96
27.06
28.10
27.87
29.46
29.20
31.67
29.55
27.99
29.46
27.99
33
21.34
Gross margin%
21.57
21.32
23.89
25.57
25.23
23.05
22.50
22.54
25.53
24.43
16.14
23.05
23.47
33
14.13
Operating margin%
9.38
11.07
12.92
12.61
9.82
7.18
6.21
6.58
7.17
9.52
2.62
7.17
9.45
94
24.73
Net margin%
27.20
25.05
24.57
25.16
26.19
25.17
27.06
28.17
25.79
26.42
9.42
26.42
25.99
64
29.40
P/E ratio (avg)x
9.768
9.908
9.743
10.99
11.84
11.13
11.42
12.57
13.50
14.55
25.24
12.57
11.28
39
34.42
EV/EBITx
11.75
12.64
12.95
14.11
13.22
13.86
15.08
16.71
17.68
17.50
16.09
16.71
13.99
39
2.06
FCF yield (avg)%
27.98
25.28
23.87
21.06
18.90
21.56
24.02
25.66
24.60
25.34
19.20
24.60
24.31
49
28.03
FCF margin%
30.05
27.49
25.81
28.48
28.79
29.68
31.21
29.40
30.64
28.26
6.77
29.68
29.09
66
1.746
FCF / Net incomex
0.825
0.751
0.828
0.816
0.891
0.895
0.820
0.885
0.910
0.925
0.911
0.895
0.856
44
18.80
ROIC%
25.94
26.84
29.46
28.75
25.91
24.15
24.38
27.29
29.39
31.48
11.37
27.29
27.06
53
29.15
Return on equity%
18.41
18.57
17.08
17.45
18.74
17.80
17.23
15.30
16.78
17.27
7.32
17.23
17.36
19
4.20
Return on assets%
26.19
23.44
21.49
20.30
19.57
22.23
21.02
23.87
26.03
26.54
26.08
23.87
22.84
34
0.15
EPS¥
0.09
0.09
0.10
0.11
0.13
0.15
0.17
0.18
0.18
0.19
0.17
7.99%
8.99%
—
2.19
EPS growth%
4.95
2.10
3.25
1.33
3.36
2.93
1.73
0.40
0.40
0.40
29.92
0.40
1.91
38
0.19
Bookvalue per sh¥
0.17
0.16
0.16
0.18
0.19
0.20
0.23
0.25
0.26
0.30
0.12
8.95%
6.32%
—
0.20
FCF per share¥
0.11
0.10
0.10
0.11
0.12
0.12
0.11
0.12
0.11
0.12
0.06
(0.59%)
0.33%
—
0.30
Dividend per sh¥
0.31
0.32
0.31
0.30
0.33
0.34
0.34
0.33
0.32
0.31
0.29
(1.28%)
(0.90%)
—
3.90
Div yield (avg)%
14.45
13.79
16.59
14.31
15.77
18.01
19.89
20.02
20.44
18.01
11.65
19.89
17.30
88
21.13
Payout ratio%
3.17
4.21
5.84
7.67
6.97
7.18
4.76
4.02
6.79
6.69
14.92
6.69
6.27
28
2.408
Shares (diluted)B
2.213
2.313
2.242
2.159
2.181
2.543
2.874
2.981
3.164
3.474
2.389
9.76%
5.56%
67
20.03
Buyback yield%
4.87
2.89
0.40
0.40
0.40
3.23
2.71
0.40
0.40
3.36
18.02
2.71
1.56
42
1.441
D/E ratiox
1.510
1.689
1.901
1.706
1.693
1.867
1.772
1.885
1.741
1.602
1.663
1.772
1.724
91
2.484
Enterprise value¥B
1.620
1.812
2.122
2.208
2.397
2.628
2.694
2.653
2.871
2.834
0.392
3.41%
5.49%
26
2.418
LT debt¥B
1.483
1.626
1.776
1.930
1.884
1.874
2.026
2.027
2.256
2.188
0.574
3.03%
5.47%
85
Revenue
¥2.757B
8.33%
1.00×
Cost of revenue
¥1.807B
7.99%
0.97×
Operating expenses
¥670.5M
8.54%
1.02×
Cash and investments
17.72%
Property and equipment
17.66%