728.3
Revenue¥M
906.5
933.0
915.2
918.1
907.7
933.9
948.8
969.6
959.7
950.4
745.2
0.92%
0.62%
95
12.98
Revenue growth%
20.08
20.70
21.30
18.86
19.53
18.79
17.14
17.89
15.29
16.35
20.80
17.14
18.83
57
26.25
Gross margin%
11.91
12.27
10.84
11.99
12.54
14.79
13.37
12.24
9.85
10.77
6.71
12.24
12.11
25
28.64
Operating margin%
13.16
15.26
12.33
14.43
11.55
11.51
9.69
9.54
7.70
6.28
21.08
9.54
11.53
9
3.93
Net margin%
7.78
9.11
7.42
7.38
7.27
5.01
5.63
7.22
7.14
9.16
6.41
7.14
7.32
13
10.69
P/E ratio (avg)x
7.479
7.265
7.072
7.065
6.614
6.246
6.486
7.497
6.890
6.987
12.61
6.890
7.026
91
28.90
EV/EBITx
11.41
11.09
10.31
10.10
9.507
10.12
10.22
11.04
11.09
10.54
33.01
10.54
10.43
8
20.34
FCF yield (avg)%
10.97
13.62
12.31
10.22
11.63
11.93
12.06
9.69
8.35
8.17
7.47
9.69
11.30
25
5.09
FCF margin%
16.64
15.39
17.32
15.97
17.23
19.38
18.26
20.63
19.53
21.14
14.96
19.53
17.79
61
1.610
FCF / Net incomex
1.446
1.437
1.571
1.638
1.723
1.634
1.666
1.589
1.731
1.791
0.988
1.666
1.636
37
23.57
ROIC%
9.36
8.09
6.32
4.19
3.53
0.88
3.78
6.17
8.15
6.66
21.96
6.17
6.25
43
13.38
Return on equity%
3.29
5.54
6.55
7.92
6.44
8.97
7.15
8.29
10.78
12.85
26.75
8.97
7.53
89
18.21
Return on assets%
28.75
29.95
28.30
30.59
32.91
31.53
34.39
34.94
34.78
32.70
17.55
34.39
32.11
7
0.66
EPS¥
1.25
1.17
1.08
0.98
1.07
1.09
1.10
1.17
1.08
1.05
0.72
(0.27%)
(2.59%)
—
21.51
EPS growth%
22.17
24.72
22.30
25.06
25.06
24.29
24.51
25.78
26.67
24.82
13.19
24.82
24.77
47
0.98
Bookvalue per sh¥
0.34
0.35
0.32
0.33
0.32
0.29
0.32
0.35
0.37
0.37
1.21
2.41%
0.76%
—
1.29
FCF per share¥
1.19
1.15
1.25
1.11
1.16
1.26
1.21
1.19
1.12
1.04
0.49
(2.22%)
(1.07%)
—
0.44
Dividend per sh¥
0.48
0.51
0.54
0.61
0.66
0.63
0.71
0.70
0.68
0.73
0.22
2.17%
4.46%
—
29.35
Div yield (avg)%
9.40
11.95
11.57
13.25
10.37
9.42
9.67
9.71
11.73
8.81
13.83
9.67
10.04
94
22.10
Payout ratio%
9.92
7.38
5.33
6.09
5.43
2.74
4.65
4.18
4.17
3.68
11.12
4.17
4.99
92
454.2
Shares (diluted)M
482.1
525.3
496.3
485.7
528.5
520.8
593.1
687.6
650.4
633.6
452.8
3.69%
2.05%
29
23.04
Buyback yield%
10.60
9.22
8.28
7.28
8.66
5.69
7.33
5.73
7.45
8.55
25.58
7.33
7.86
16
1.271
D/E ratiox
0.129
0.129
0.132
0.122
0.105
0.103
0.091
0.098
0.102
0.086
0.446
0.098
0.104
43
0.826
Enterprise value¥B
0.956
0.961
1.054
1.141
1.065
1.162
1.219
1.247
1.150
1.076
0.113
0.21%
2.05%
21
620.1
LT debt¥M
220.4
203.2
173.3
178.8
180.6
181.6
184.5
197.2
177.8
189.6
493.6
0.99%
(2.79%)
11
Revenue
¥950.4M
0.62%
1.00×
Cost of revenue
¥649.3M
0.46%
0.98×
Operating expenses
¥124.1M
0.91%
1.03×
Property and equipment
16.60%
Cash and investments
15.44%