0.513
Revenue¥B
1.254
1.269
1.308
1.290
1.284
1.261
1.255
1.260
1.252
1.240
0.558
(0.69%)
(0.01%)
55
24.25
Revenue growth%
23.68
24.20
21.59
21.07
20.24
17.51
15.65
14.74
15.47
17.46
21.18
15.65
18.88
70
10.12
Gross margin%
5.86
7.59
6.21
5.80
6.99
5.75
8.22
5.83
3.24
0.40
10.81
5.75
5.84
78
22.27
Operating margin%
35.60
36.22
33.69
33.40
31.22
29.45
28.77
25.95
24.62
25.08
7.50
25.95
30.33
73
24.93
Net margin%
6.54
6.12
4.18
5.10
3.77
6.17
7.54
5.71
4.54
4.62
16.30
5.71
5.41
67
36.96
P/E ratio (avg)x
16.13
16.83
19.06
18.77
20.19
20.19
20.12
19.60
20.69
21.11
32.00
20.19
19.86
36
17.46
EV/EBITx
11.88
11.13
11.80
11.23
10.59
11.75
11.09
11.76
12.42
11.95
33.20
11.76
11.76
51
17.00
FCF yield (avg)%
17.30
15.20
13.19
13.38
10.50
11.55
12.90
14.11
16.86
17.56
20.71
14.11
13.75
32
15.58
FCF margin%
21.30
21.56
19.54
18.20
16.13
14.01
11.74
9.15
11.83
10.47
6.83
11.74
15.07
15
1.208
FCF / Net incomex
0.423
0.415
0.423
0.436
0.417
0.400
0.425
0.373
0.382
0.340
1.560
0.382
0.416
63
21.51
ROIC%
15.53
17.42
16.48
14.75
14.42
15.59
13.65
14.42
13.49
12.53
5.18
13.65
14.59
37
4.23
Return on equity%
5.93
4.68
2.53
5.48
5.30
7.07
6.86
8.66
10.32
11.03
21.84
8.66
6.40
57
6.07
Return on assets%
29.32
30.45
29.30
27.78
25.30
23.80
24.33
23.90
22.88
23.71
23.96
23.80
24.81
75
0.66
EPS¥
0.48
0.55
0.59
0.67
0.63
0.68
0.75
0.77
0.76
0.86
0.70
6.57%
5.82%
—
13.50
EPS growth%
26.27
23.79
24.93
25.02
23.50
25.89
23.71
25.27
22.35
21.64
5.14
23.71
24.36
9
0.59
Bookvalue per sh¥
0.16
0.15
0.16
0.15
0.14
0.15
0.16
0.18
0.18
0.20
0.19
6.92%
2.13%
—
0.78
FCF per share¥
0.13
0.15
0.16
0.18
0.17
0.16
0.15
0.17
0.17
0.19
0.77
1.98%
4.61%
—
0.19
Dividend per sh¥
1.26
1.48
1.68
1.72
1.77
1.90
2.30
2.68
2.94
3.50
0.86
14.62%
11.85%
—
12.81
Div yield (avg)%
16.56
17.41
18.90
20.70
18.34
15.34
16.63
18.21
19.73
21.58
25.21
18.21
18.27
37
26.62
Payout ratio%
1.09
0.40
2.47
0.40
0.40
1.69
2.11
3.09
2.02
0.85
12.63
2.02
1.39
72
0.887
Shares (diluted)B
1.271
1.315
1.404
1.630
1.927
2.281
2.245
2.479
2.492
2.533
0.901
5.62%
7.66%
12
28.71
Buyback yield%
3.07
2.57
0.99
0.73
0.40
3.04
3.44
4.61
2.96
4.38
29.64
3.44
3.00
70
1.009
D/E ratiox
0.466
0.431
0.442
0.453
0.482
0.446
0.468
0.420
0.434
0.462
0.728
0.446
0.449
76
239.3
Enterprise value¥M
89.98
92.57
93.34
109.7
126.3
132.0
156.7
164.7
174.4
173.8
816.0
6.59%
7.51%
38
469.8
LT debt¥M
568.0
609.3
575.0
526.8
545.6
505.1
499.6
469.1
491.7
489.3
805.1
(2.15%)
(1.77%)
72
Revenue
¥1.240B
(0.01%)
1.00×
Cost of revenue
¥623.2M
(0.40%)
0.96×
Operating expenses
¥302.9M
0.07%
1.01×
Cash and investments
17.74%
Property and equipment
16.72%