4.737
Revenue¥M
4.444
4.621
4.878
5.070
5.327
5.441
5.570
5.781
5.939
6.136
4.864
2.87%
3.87%
50
11.66
Revenue growth%
29.32
28.17
31.16
29.93
28.11
29.33
31.08
29.11
31.31
31.83
6.24
31.08
29.63
66
14.86
Gross margin%
29.90
30.47
32.54
30.98
30.54
31.51
34.14
35.96
35.39
32.90
14.94
34.14
32.03
38
10.21
Operating margin%
5.34
3.05
5.87
3.66
1.03
4.01
2.09
4.29
5.03
6.51
23.15
4.29
4.15
29
12.81
Net margin%
25.87
26.91
29.08
28.47
28.72
29.21
30.51
27.62
26.52
26.51
25.06
27.62
28.04
67
35.17
P/E ratio (avg)x
27.20
24.10
21.48
21.96
22.45
22.76
21.50
23.13
20.80
19.92
17.59
21.50
22.20
5
23.23
EV/EBITx
34.98
38.52
42.03
42.25
41.28
43.93
42.98
47.66
49.10
45.75
14.95
45.75
42.61
82
17.67
FCF yield (avg)%
22.28
22.22
21.31
22.93
24.34
24.26
22.75
24.34
26.84
28.28
18.47
24.34
23.59
64
22.89
FCF margin%
16.18
13.58
14.10
12.96
10.05
7.89
10.04
12.41
9.76
9.32
6.10
9.76
11.23
17
0.865
FCF / Net incomex
1.288
1.445
1.458
1.587
1.607
1.759
1.998
2.235
2.368
2.450
0.590
2.235
1.683
34
23.69
ROIC%
16.85
19.36
20.95
20.55
19.61
20.94
22.30
20.79
23.35
22.15
16.30
22.15
20.86
91
12.42
Return on equity%
6.05
8.89
7.78
8.83
7.64
7.68
5.73
7.41
10.24
12.62
16.22
7.68
7.73
13
24.30
Return on assets%
8.05
8.12
6.31
4.38
1.71
3.49
0.75
3.63
4.58
5.72
17.53
3.63
4.48
31
0.17
EPS¥
0.30
0.33
0.32
0.34
0.36
0.36
0.36
0.38
0.43
0.43
0.18
3.67%
5.10%
—
25.49
EPS growth%
28.52
31.08
32.29
31.36
34.00
31.07
32.91
35.56
32.79
33.27
24.42
32.91
32.54
66
0.34
Bookvalue per sh¥
0.34
0.39
0.40
0.42
0.41
0.44
0.52
0.53
0.61
0.64
0.32
9.32%
6.45%
—
0.48
FCF per share¥
0.16
0.14
0.14
0.15
0.15
0.14
0.13
0.11
0.11
0.10
0.38
(8.32%)
(5.85%)
—
0.10
Dividend per sh¥
0.17
0.19
0.20
0.20
0.22
0.20
0.21
0.19
0.18
0.20
0.37
(2.51%)
2.15%
—
22.52
Div yield (avg)%
27.46
25.43
24.64
24.64
24.93
24.13
22.49
20.29
20.59
21.55
13.62
21.55
24.38
79
10.78
Payout ratio%
10.33
11.30
11.57
10.05
7.12
9.57
6.69
8.87
10.02
10.13
29.45
9.57
10.03
46
14.95
Shares (diluted)M
18.57
19.53
18.17
18.68
16.83
18.12
18.69
18.43
18.21
17.89
15.23
1.22%
(0.89%)
27
7.46
Buyback yield%
4.51
7.33
9.54
7.57
7.71
10.70
9.10
7.56
5.10
5.56
12.69
7.56
7.56
22
1.085
D/E ratiox
1.765
1.730
1.683
1.761
1.968
2.133
1.959
1.926
1.950
1.758
1.512
1.950
1.846
16
6.473
Enterprise value¥M
3.860
3.768
3.881
4.049
3.815
3.447
3.065
3.316
3.386
3.181
0.728
(3.57%)
(2.00%)
31
5.760
LT debt¥M
3.861
4.345
4.589
4.791
4.373
4.287
3.902
3.789
3.603
3.973
1.937
(1.90%)
0.98%
24
Revenue
¥6.136M
3.87%
1.00×
Cost of revenue
¥4.295M
3.87%
1.00×
Operating expenses
¥1.026M
4.22%
1.03×
Property and equipment
17.92%
Cash and investments
16.76%