1.386
Revenue¥B
1.607
1.641
1.618
1.594
1.639
1.618
1.634
1.683
1.681
1.699
1.521
0.72%
0.87%
63
15.25
Revenue growth%
21.86
21.14
21.25
23.82
23.33
22.90
25.37
26.45
23.96
24.39
13.27
24.39
23.57
9
23.05
Gross margin%
4.02
2.78
1.71
3.44
6.09
5.12
6.67
5.35
4.54
3.74
20.76
5.12
4.28
65
6.48
Operating margin%
24.80
24.56
26.42
25.13
22.48
20.97
21.29
18.33
19.69
22.49
26.17
20.97
22.49
25
15.31
Net margin%
9.20
9.02
8.91
8.86
8.81
7.36
8.64
9.15
10.02
10.66
25.99
9.15
8.96
37
21.61
P/E ratio (avg)x
47.28
52.24
58.93
58.67
58.41
64.47
64.29
70.22
79.05
81.86
25.95
70.22
61.61
87
32.50
EV/EBITx
30.14
32.88
35.53
37.61
38.26
44.60
47.68
50.20
49.86
57.67
10.76
49.86
41.43
27
3.21
FCF yield (avg)%
11.10
10.93
8.74
6.53
5.73
4.17
7.11
6.10
3.23
4.13
6.34
4.17
6.32
15
13.10
FCF margin%
9.28
10.60
11.05
11.64
13.90
12.16
14.99
15.39
15.18
18.09
13.93
15.18
13.03
86
1.059
FCF / Net incomex
0.403
0.446
0.486
0.546
0.573
0.577
0.558
0.626
0.678
0.786
0.754
0.626
0.566
35
7.76
ROIC%
16.35
16.33
18.54
17.37
16.71
18.13
20.61
18.29
19.30
16.80
25.39
18.29
17.75
13
21.83
Return on equity%
16.58
15.83
14.97
15.97
18.22
20.46
20.11
22.27
19.87
20.59
13.86
20.46
19.04
64
7.25
Return on assets%
16.99
19.74
20.44
21.22
23.71
21.68
21.18
21.74
19.79
21.12
16.87
21.18
21.15
72
0.25
EPS¥
0.48
0.50
0.55
0.50
0.51
0.51
0.54
0.55
0.63
0.63
0.26
4.45%
3.12%
—
3.47
EPS growth%
23.32
24.46
27.04
24.82
24.42
23.81
24.55
24.79
26.40
27.68
12.12
24.79
24.67
78
0.24
Bookvalue per sh¥
0.47
0.52
0.56
0.55
0.53
0.58
0.58
0.54
0.54
0.59
0.18
2.13%
1.95%
—
0.31
FCF per share¥
0.70
0.75
0.78
0.86
0.93
0.92
0.90
0.82
0.88
0.92
0.36
(0.25%)
3.97%
—
0.23
Dividend per sh¥
0.51
0.58
0.55
0.53
0.52
0.49
0.49
0.48
0.51
0.54
0.25
0.73%
1.88%
—
21.75
Div yield (avg)%
4.26
4.92
4.73
5.35
2.78
1.73
3.44
2.12
0.40
0.40
11.07
1.73
3.11
74
14.89
Payout ratio%
6.98
5.57
7.73
8.10
6.29
6.48
9.34
9.68
9.94
9.51
25.83
9.51
7.92
36
2.925
Shares (diluted)B
3.599
3.826
3.922
4.121
4.446
4.841
4.633
4.821
4.755
5.246
2.778
3.36%
5.04%
92
7.34
Buyback yield%
6.06
7.03
8.82
10.26
9.20
10.08
8.06
7.02
4.04
3.10
23.86
7.02
7.54
61
1.650
D/E ratiox
1.543
1.628
1.843
1.817
2.011
2.052
2.179
2.207
2.107
2.222
0.239
2.179
2.032
73
1,528
Enterprise value¥M
501.3
490.8
469.4
512.8
561.4
584.6
629.4
570.8
537.0
540.2
868.2
(0.76%)
0.78%
19
0.466
LT debt¥B
1.549
1.728
1.663
1.700
1.637
1.750
1.969
2.132
2.359
2.412
0.285
8.06%
4.51%
91
Revenue
¥1.699B
0.87%
1.00×
Cost of revenue
¥1.088B
0.85%
1.00×
Operating expenses
¥201.1M
1.66%
1.08×
Cash and investments
18.79%
Property and equipment
18.71%