9.633
Revenue¥B
6.409
7.061
7.644
8.192
8.904
9.705
10.54
11.16
12.06
13.19
10.70
8.18%
8.26%
7
8.76
Revenue growth%
9.39
7.82
9.03
9.60
11.97
12.17
10.88
10.83
8.44
9.95
12.47
10.83
9.78
55
20.99
Gross margin%
6.03
4.29
6.65
9.48
9.10
8.70
5.94
4.47
1.65
3.89
14.01
4.47
5.98
31
17.03
Operating margin%
27.58
24.69
25.33
27.06
24.69
27.32
26.71
24.32
23.75
23.61
6.19
24.32
25.01
69
3.10
Net margin%
16.10
18.05
19.53
22.26
21.09
18.94
21.29
21.21
21.12
21.74
23.03
21.21
21.10
83
10.88
P/E ratio (avg)x
35.11
38.60
37.95
40.83
42.11
37.25
40.45
39.91
36.34
33.97
7.008
37.25
38.28
64
30.18
EV/EBITx
8.295
8.203
9.093
8.963
7.927
7.490
8.248
7.690
7.117
7.791
33.17
7.690
8.065
67
19.54
FCF yield (avg)%
31.76
32.24
33.41
34.84
37.58
40.35
37.93
36.08
33.99
35.82
26.19
36.08
35.33
11
3.59
FCF margin%
13.06
15.10
15.09
17.91
17.10
15.80
16.63
14.51
12.96
13.89
25.07
14.51
15.10
7
0.608
FCF / Net incomex
1.561
1.427
1.357
1.243
1.178
1.138
1.022
1.089
1.157
1.222
0.280
1.138
1.200
71
9.71
ROIC%
3.83
1.34
0.40
0.40
0.40
0.89
3.45
2.29
4.26
1.62
24.48
2.29
1.48
9
4.91
Return on equity%
2.31
2.49
4.80
5.56
3.25
3.15
4.82
2.93
4.59
3.24
19.07
3.24
3.25
67
6.57
Return on assets%
5.90
2.93
0.40
1.05
0.40
3.22
3.98
5.89
6.00
7.61
2.27
5.89
3.60
28
0.06
EPS¥
0.18
0.18
0.20
0.21
0.21
0.19
0.20
0.21
0.20
0.22
0.07
0.57%
1.55%
—
17.49
EPS growth%
21.79
20.71
20.76
21.41
21.21
24.19
25.34
25.43
26.81
29.39
21.70
25.43
22.99
48
0.04
Bookvalue per sh¥
0.17
0.16
0.17
0.17
0.18
0.18
0.19
0.17
0.15
0.15
0.17
(2.77%)
(0.75%)
—
0.12
FCF per share¥
0.18
0.21
0.24
0.24
0.25
0.29
0.33
0.32
0.36
0.39
0.21
9.49%
8.52%
—
0.14
Dividend per sh¥
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.87%
(0.21%)
—
10.99
Div yield (avg)%
19.91
17.12
15.65
16.19
17.38
16.68
19.66
22.26
24.40
24.84
4.62
22.26
18.52
82
11.12
Payout ratio%
5.99
6.22
3.71
2.85
1.00
2.87
1.73
0.40
1.86
1.22
26.67
1.73
2.36
84
45.32
Shares (diluted)B
75.19
79.47
82.81
89.11
92.40
97.24
102.1
119.1
120.1
119.4
44.38
5.27%
4.95%
31
24.09
Buyback yield%
5.66
6.97
8.53
9.80
8.01
8.73
7.54
8.95
8.16
5.86
18.74
8.16
8.08
36
1.326
D/E ratiox
1.219
1.144
1.116
1.116
1.234
1.251
1.307
1.152
1.167
1.225
0.560
1.225
1.193
67
14.03
Enterprise value¥B
0.988
0.928
1.029
1.179
1.158
1.253
1.317
1.409
1.497
1.631
7.931
7.09%
4.67%
27
9.552
LT debt¥B
0.939
0.983
1.051
1.171
1.131
1.118
1.062
1.175
1.138
1.116
10.85
(0.27%)
2.71%
17
Revenue
¥13.19B
8.26%
1.00×
Cost of revenue
¥7.398B
7.66%
0.95×
Operating expenses
¥2.038B
9.64%
1.14×
Cash and investments
19.61%
Property and equipment
14.97%