0.113
Revenue¥B
1.087
1.068
1.057
1.043
1.055
1.061
1.043
1.052
1.066
1.046
0.118
(0.17%)
(0.15%)
82
16.91
Revenue growth%
11.01
10.76
8.14
9.81
7.39
5.76
7.18
6.24
6.57
9.04
23.31
6.57
7.77
38
27.98
Gross margin%
25.12
23.73
20.85
19.49
19.49
21.35
20.78
18.14
15.54
15.50
11.21
18.14
20.13
78
17.10
Operating margin%
22.25
19.99
18.73
19.04
19.91
18.40
20.66
21.60
21.43
20.06
16.60
20.66
20.03
46
12.38
Net margin%
12.05
11.89
9.88
7.35
6.20
4.50
6.83
9.45
10.65
11.33
12.05
9.45
9.67
39
13.37
P/E ratio (avg)x
7.309
6.842
7.631
8.406
9.166
9.380
9.959
10.63
10.63
12.42
8.020
10.63
9.273
59
24.23
EV/EBITx
29.55
27.56
28.13
26.95
31.27
31.71
36.53
35.25
33.58
34.60
27.08
34.60
31.49
12
7.65
FCF yield (avg)%
8.02
8.07
8.02
6.42
6.29
4.47
2.52
2.95
3.90
1.05
8.42
2.95
5.38
67
28.11
FCF margin%
23.58
24.42
23.14
24.77
22.19
24.48
24.27
26.52
29.32
30.36
20.69
26.52
24.45
44
0.114
FCF / Net incomex
0.299
0.300
0.271
0.285
0.288
0.307
0.297
0.306
0.287
0.264
1.300
0.297
0.292
53
10.96
ROIC%
22.86
19.92
20.63
21.94
19.10
18.94
16.16
18.71
15.95
13.08
22.60
16.16
19.02
15
23.78
Return on equity%
16.61
17.03
16.18
16.80
18.68
20.83
22.38
19.77
17.58
17.43
21.56
19.77
17.50
43
14.38
Return on assets%
2.88
2.24
1.42
0.40
3.21
1.05
0.40
2.95
1.96
2.43
21.59
1.96
2.10
90
0.18
EPS¥
0.63
0.66
0.67
0.69
0.83
0.98
1.08
1.13
1.33
1.46
0.19
12.04%
10.33%
—
9.71
EPS growth%
37.36
35.11
34.97
34.84
32.12
31.20
28.99
29.49
32.27
31.94
13.31
31.20
32.20
78
0.23
Bookvalue per sh¥
0.32
0.34
0.30
0.32
0.29
0.28
0.30
0.28
0.30
0.30
0.26
1.02%
(0.57%)
—
0.47
FCF per share¥
0.31
0.34
0.38
0.36
0.40
0.46
0.50
0.53
0.52
0.61
0.08
8.59%
6.52%
—
0.28
Dividend per sh¥
0.30
0.31
0.33
0.30
0.31
0.27
0.26
0.23
0.24
0.22
0.08
(6.45%)
(2.51%)
—
9.88
Div yield (avg)%
12.01
10.85
9.31
10.73
9.10
8.42
8.21
6.68
6.40
3.62
22.26
6.68
8.76
9
18.03
Payout ratio%
20.36
19.27
17.78
16.84
16.86
15.42
14.19
13.53
15.11
13.02
9.41
14.19
16.13
33
1.101
Shares (diluted)B
1.393
1.331
1.400
1.504
1.375
1.514
1.522
1.555
1.536
1.468
1.143
1.32%
1.25%
85
26.49
Buyback yield%
10.90
13.12
14.22
16.00
18.10
16.23
13.73
13.70
12.01
13.18
10.61
13.70
13.72
26
0.843
D/E ratiox
1.517
1.549
1.577
1.692
2.015
2.127
2.513
2.790
3.201
3.190
0.119
2.790
2.071
81
0.734
Enterprise value¥B
1.569
1.722
1.713
1.931
2.077
2.035
2.179
2.304
2.260
2.532
0.716
4.04%
5.41%
55
0.166
LT debt¥B
1.360
1.493
1.624
1.656
1.463
1.459
1.623
1.682
1.815
1.719
0.213
3.27%
2.21%
8
Revenue
¥1.046B
(0.15%)
1.00×
Cost of revenue
¥508.5M
(0.26%)
0.99×
Operating expenses
¥192.7M
0.07%
1.02×
Cash and investments
16.62%
Property and equipment
15.57%