0.265
Revenue¥B
1.053
1.039
1.038
1.055
1.067
1.085
1.087
1.118
1.110
1.104
0.277
0.70%
0.54%
75
15.59
Revenue growth%
4.34
2.86
4.13
2.50
2.20
1.19
0.40
0.40
0.40
2.45
25.37
0.40
2.32
70
8.06
Gross margin%
4.28
5.53
5.12
3.01
4.05
2.94
4.31
6.46
6.35
6.03
21.82
6.03
4.72
75
13.81
Operating margin%
9.44
6.80
7.26
5.64
5.76
3.07
2.74
1.93
4.18
5.92
22.11
3.07
5.70
25
9.55
Net margin%
29.36
27.18
25.23
24.75
27.27
27.37
24.55
23.78
24.50
23.86
21.18
24.50
24.99
33
28.23
P/E ratio (avg)x
57.44
66.34
65.98
70.24
79.01
87.14
94.71
89.02
85.34
83.43
37.10
87.14
81.22
30
17.53
EV/EBITx
42.87
49.90
60.31
61.34
59.87
59.07
69.89
81.12
82.73
90.44
18.17
81.12
60.83
14
26.18
FCF yield (avg)%
7.78
6.23
7.92
7.97
6.17
5.98
5.31
4.93
2.15
4.42
5.80
4.93
6.07
79
9.93
FCF margin%
23.77
20.88
21.34
19.45
22.30
20.21
19.50
20.77
22.64
20.20
5.76
20.21
20.83
61
0.565
FCF / Net incomex
0.240
0.245
0.234
0.243
0.241
0.253
0.270
0.257
0.256
0.245
0.870
0.256
0.245
46
24.33
ROIC%
3.23
4.64
5.51
5.73
8.00
10.54
12.51
12.11
10.20
12.77
16.05
12.11
9.10
46
3.34
Return on equity%
5.87
8.67
10.83
10.00
9.33
10.91
9.79
11.30
9.64
10.37
3.65
10.37
9.89
14
18.91
Return on assets%
19.46
21.90
24.40
23.57
21.50
21.13
20.34
21.62
19.14
21.85
22.41
21.13
21.56
71
0.19
EPS¥
0.38
0.32
0.31
0.33
0.33
0.34
0.35
0.34
0.38
0.34
0.20
0.37%
(0.19%)
—
25.28
EPS growth%
15.85
18.60
16.30
14.96
14.97
13.29
14.37
12.69
10.36
7.87
21.50
12.69
14.67
34
0.29
Bookvalue per sh¥
0.17
0.15
0.17
0.18
0.17
0.17
0.16
0.16
0.17
0.15
0.45
(2.75%)
(2.52%)
—
0.22
FCF per share¥
0.55
0.60
0.59
0.69
0.67
0.72
0.79
0.92
1.08
1.06
0.15
9.64%
7.46%
—
0.25
Dividend per sh¥
0.55
0.61
0.68
0.70
0.77
0.70
0.75
0.83
0.80
0.77
0.27
0.17%
3.13%
—
20.17
Div yield (avg)%
22.61
21.20
20.20
20.97
18.91
17.60
14.80
17.50
15.53
13.40
8.43
15.53
18.26
75
10.40
Payout ratio%
30.38
27.82
28.80
27.19
25.43
24.26
23.90
22.32
21.43
19.37
27.32
22.32
24.85
15
1.732
Shares (diluted)B
2.025
2.022
1.937
2.039
1.907
1.888
1.954
1.874
1.739
1.664
1.659
(2.69%)
(2.07%)
50
16.21
Buyback yield%
3.86
3.09
3.90
6.33
8.33
5.88
7.62
8.97
6.83
8.45
16.25
7.62
6.58
10
1.249
D/E ratiox
1.769
1.762
1.985
2.044
1.927
2.036
1.905
2.026
1.881
1.773
0.592
1.905
1.916
7
790.8
Enterprise value¥M
156.8
169.5
187.4
198.4
196.0
232.6
245.8
280.7
289.1
326.8
500.9
10.77%
9.23%
6
0.964
LT debt¥B
1.196
1.333
1.457
1.597
1.881
1.873
1.776
1.918
2.159
2.041
0.584
1.64%
4.97%
51
Revenue
¥1.104B
0.54%
1.00×
Cost of revenue
¥678.2M
0.19%
0.97×
Operating expenses
¥202.9M
1.33%
1.08×
Property and equipment
17.12%
Cash and investments
15.00%