0.853
Revenue¥B
1.218
1.334
1.479
1.625
1.771
1.895
2.051
2.200
2.366
2.509
0.932
7.22%
8.13%
37
15.33
Revenue growth%
14.20
16.36
15.11
16.27
17.43
18.68
21.56
20.91
18.76
19.64
15.92
19.64
18.05
47
4.41
Gross margin%
19.03
20.94
18.84
17.45
16.01
14.74
16.98
16.62
16.79
18.53
27.68
16.79
17.21
31
28.17
Operating margin%
8.69
9.55
9.96
12.18
14.75
17.54
17.74
15.78
17.19
17.12
17.19
17.19
15.26
75
12.06
Net margin%
27.58
28.91
30.68
28.25
30.67
30.71
32.35
30.72
28.15
29.13
5.66
30.71
29.90
83
30.92
P/E ratio (avg)x
49.01
51.98
56.77
56.44
59.93
66.70
65.76
72.61
84.56
97.15
35.57
72.61
62.84
5
29.17
EV/EBITx
27.09
26.86
31.22
29.13
29.47
30.32
28.95
27.92
25.90
26.16
29.71
27.92
28.44
29
20.81
FCF yield (avg)%
20.18
19.99
21.79
19.77
21.42
20.25
20.62
22.61
24.52
22.93
7.70
22.61
21.02
30
29.29
FCF margin%
9.83
12.39
11.46
10.92
13.16
16.03
17.81
19.83
18.74
20.19
28.65
18.74
14.59
90
0.111
FCF / Net incomex
0.925
0.872
0.781
0.781
0.667
0.567
0.541
0.536
0.531
0.486
0.126
0.536
0.617
19
27.06
ROIC%
6.55
5.30
7.93
7.36
9.88
8.68
7.72
4.93
3.72
4.21
9.62
4.93
6.95
58
29.12
Return on equity%
19.00
21.89
24.86
25.07
22.58
22.53
24.83
22.63
21.13
20.47
17.34
22.53
22.55
10
16.99
Return on assets%
25.30
27.56
29.25
26.34
27.60
26.64
26.26
25.77
25.37
24.69
10.78
25.77
26.30
37
0.38
EPS¥
0.34
0.34
0.32
0.31
0.29
0.33
0.32
0.37
0.42
0.44
0.41
8.82%
3.13%
—
14.61
EPS growth%
11.47
9.51
6.78
4.61
7.13
6.18
6.74
7.49
7.80
8.74
27.89
7.49
7.31
62
0.59
Bookvalue per sh¥
0.47
0.56
0.60
0.68
0.67
0.71
0.74
0.88
0.88
0.98
0.20
7.92%
8.33%
—
0.42
FCF per share¥
0.64
0.58
0.55
0.56
0.57
0.57
0.50
0.53
0.50
0.55
0.73
(0.79%)
(2.01%)
—
0.30
Dividend per sh¥
0.48
0.47
0.47
0.51
0.49
0.46
0.49
0.49
0.43
0.43
0.71
(2.63%)
(1.54%)
—
15.87
Div yield (avg)%
15.57
16.18
15.88
16.68
17.47
15.79
17.26
18.14
18.18
20.43
26.79
18.14
16.97
74
15.14
Payout ratio%
11.84
14.51
11.71
9.06
7.77
6.52
9.39
6.94
7.57
8.55
7.28
7.57
8.80
22
1.432
Shares (diluted)B
0.987
0.911
0.815
0.825
0.754
0.713
0.780
0.798
0.758
0.765
1.407
0.29%
(3.45%)
41
2.76
Buyback yield%
21.51
21.52
22.47
24.88
25.21
25.42
24.90
21.99
23.37
21.97
12.06
23.37
22.92
29
0.170
D/E ratiox
0.476
0.516
0.520
0.595
0.656
0.630
0.658
0.691
0.671
0.733
0.444
0.671
0.643
49
0.979
Enterprise value¥B
0.736
0.892
1.045
1.235
1.272
1.405
1.465
1.623
1.792
1.926
0.233
8.66%
10.84%
39
0.659
LT debt¥B
2.900
3.096
3.502
3.535
3.720
4.009
4.340
5.214
5.304
5.905
0.099
9.68%
8.97%
11
Revenue
¥2.509B
8.13%
1.00×
Cost of revenue
¥1.351B
8.07%
0.99×
Operating expenses
¥523.1M
8.26%
1.01×
Property and equipment
18.38%
Cash and investments
17.74%