0.081
Revenue¥B
1.004
1.042
1.105
1.181
1.261
1.323
1.400
1.487
1.571
1.607
0.087
4.96%
5.38%
40
23.44
Revenue growth%
20.84
20.58
18.71
17.32
17.33
16.33
15.22
17.77
16.51
16.65
19.94
16.51
17.33
24
26.80
Gross margin%
26.70
25.46
24.56
22.74
25.05
24.14
23.86
24.30
23.94
25.37
17.24
24.14
24.43
41
20.84
Operating margin%
11.59
9.50
9.46
8.79
10.42
9.46
10.35
9.18
6.36
4.80
8.66
9.18
9.46
45
26.59
Net margin%
13.63
14.15
15.94
14.60
17.47
17.96
15.15
14.30
14.41
16.37
28.83
15.15
14.87
61
19.19
P/E ratio (avg)x
9.053
9.031
8.489
7.361
8.040
8.323
7.402
6.656
6.454
5.622
32.13
6.656
7.721
82
31.09
EV/EBITx
18.17
18.93
19.72
19.03
21.44
19.53
18.84
17.99
17.59
19.25
17.46
18.84
18.98
47
12.23
FCF yield (avg)%
2.97
3.85
2.27
1.92
1.68
4.03
2.39
0.76
0.73
2.66
20.31
2.39
2.33
41
9.87
FCF margin%
4.93
4.04
2.76
0.58
0.40
0.40
1.11
0.40
0.40
1.01
5.81
0.40
0.80
68
1.084
FCF / Net incomex
0.471
0.459
0.527
0.555
0.526
0.599
0.654
0.773
0.898
0.853
1.504
0.773
0.577
70
19.50
ROIC%
23.16
21.94
24.57
23.09
21.97
22.85
21.26
22.88
22.34
20.18
20.26
22.34
22.59
95
8.07
Return on equity%
12.65
10.33
7.49
4.90
7.72
6.84
9.35
7.10
5.05
5.38
26.53
6.84
7.29
21
16.18
Return on assets%
12.86
12.26
13.63
13.61
14.14
12.53
13.40
14.77
16.83
19.69
11.27
14.77
13.62
57
0.54
EPS¥
0.85
0.98
1.13
1.18
1.17
1.15
1.16
1.21
1.39
1.50
0.61
5.09%
5.24%
—
8.88
EPS growth%
16.30
18.86
16.52
15.51
14.67
12.65
10.06
12.82
15.81
15.27
19.13
12.82
15.39
16
0.70
Bookvalue per sh¥
1.28
1.52
1.56
1.83
1.96
2.18
2.23
2.41
2.40
2.45
0.93
4.60%
6.20%
—
0.23
FCF per share¥
0.55
0.52
0.58
0.64
0.66
0.71
0.69
0.71
0.80
0.82
0.47
4.46%
3.84%
—
0.44
Dividend per sh¥
0.67
0.65
0.78
0.91
1.05
1.25
1.36
1.40
1.62
1.96
0.37
13.22%
12.05%
—
20.99
Div yield (avg)%
14.83
12.29
13.01
12.98
10.52
8.18
6.85
9.11
8.97
7.23
7.90
8.18
9.82
34
11.16
Payout ratio%
5.62
6.38
8.27
10.01
12.46
12.64
13.10
13.18
13.28
11.37
22.93
13.10
11.91
73
0.881
Shares (diluted)B
1.132
1.077
1.160
1.307
1.241
1.288
1.305
1.405
1.450
1.540
0.852
4.41%
4.48%
16
3.77
Buyback yield%
26.55
25.66
26.21
29.05
27.26
29.19
27.36
27.25
26.20
26.14
26.58
27.25
26.90
88
1.071
D/E ratiox
1.303
1.388
1.538
1.588
1.638
1.766
1.808
1.618
1.623
1.510
0.617
1.623
1.603
31
510.6
Enterprise value¥M
525.3
565.3
568.5
562.5
534.8
591.6
636.2
625.1
648.9
663.5
60.04
4.41%
3.68%
11
0.257
LT debt¥B
0.898
0.926
0.941
0.918
1.059
1.236
1.353
1.419
1.646
1.552
1.000
7.94%
7.04%
35
Revenue
¥1.607B
5.38%
1.00×
Cost of revenue
¥874.6M
5.69%
1.03×
Operating expenses
¥381.8M
5.49%
1.01×
Cash and investments
19.92%
Property and equipment
19.70%