0.216
Revenue¥B
0.854
0.869
0.878
0.922
0.947
0.979
0.995
1.010
1.024
1.040
0.228
1.90%
2.32%
52
8.88
Revenue growth%
31.60
30.50
30.38
31.49
30.44
31.81
32.47
31.30
33.70
33.27
18.35
32.47
31.54
43
6.58
Gross margin%
21.41
19.85
21.64
24.32
27.19
29.29
27.08
26.06
24.92
27.58
12.04
27.08
25.49
51
10.86
Operating margin%
31.04
29.01
29.67
28.92
30.11
30.22
27.56
25.93
25.18
22.91
27.47
25.93
28.97
13
15.31
Net margin%
12.13
9.60
8.85
6.30
5.23
5.99
4.72
7.22
8.16
9.78
9.32
7.22
7.69
29
31.40
P/E ratio (avg)x
25.42
23.70
24.80
25.63
29.33
27.76
25.86
25.74
27.85
27.35
26.18
27.35
25.80
16
20.89
EV/EBITx
41.73
48.42
52.37
56.31
56.06
63.41
69.72
69.58
69.74
81.71
12.14
69.72
59.86
74
2.92
FCF yield (avg)%
0.40
0.40
2.36
0.98
3.11
2.42
2.58
2.84
5.03
4.86
4.40
2.84
2.50
31
5.55
FCF margin%
18.06
17.79
20.60
17.66
19.15
20.46
18.07
15.43
16.19
17.69
11.56
17.69
17.92
15
0.924
FCF / Net incomex
1.622
1.694
1.929
2.104
2.042
2.284
2.613
2.887
2.810
2.991
1.401
2.810
2.194
39
2.12
ROIC%
23.05
23.79
24.93
27.71
28.59
26.65
26.76
27.12
24.45
22.24
2.75
26.65
25.79
46
24.97
Return on equity%
22.81
24.75
21.95
24.38
24.57
24.79
25.07
26.35
29.21
28.98
18.69
26.35
24.77
56
10.73
Return on assets%
2.81
1.70
0.40
0.40
1.77
1.55
0.40
0.40
2.33
3.43
18.58
1.55
1.62
38
0.14
EPS¥
0.54
0.55
0.56
0.55
0.59
0.58
0.64
0.59
0.63
0.58
0.16
(0.38%)
0.17%
—
28.89
EPS growth%
24.95
26.91
24.12
21.22
21.66
19.11
18.78
19.23
18.41
18.72
29.26
18.78
20.22
75
0.20
Bookvalue per sh¥
0.25
0.25
0.27
0.27
0.28
0.27
0.25
0.23
0.24
0.25
0.12
(1.96%)
0.35%
—
0.29
FCF per share¥
0.27
0.29
0.30
0.30
0.32
0.32
0.33
0.34
0.37
0.34
0.21
0.85%
1.81%
—
0.13
Dividend per sh¥
0.39
0.44
0.43
0.39
0.41
0.43
0.40
0.39
0.43
0.48
0.50
2.88%
2.81%
—
11.40
Div yield (avg)%
27.68
28.73
29.94
27.73
25.81
24.86
27.71
30.44
33.27
31.33
13.56
30.44
28.23
54
27.24
Payout ratio%
17.60
16.95
14.74
17.67
16.81
17.20
15.36
17.95
17.70
16.02
27.02
17.20
17.07
20
1.107
Shares (diluted)B
0.897
0.937
0.924
0.827
0.730
0.681
0.661
0.606
0.527
0.564
1.137
(5.02%)
(5.15%)
72
27.48
Buyback yield%
9.86
8.80
10.19
11.61
13.71
14.60
12.57
14.64
14.49
16.47
2.73
14.60
13.14
71
1.743
D/E ratiox
2.541
2.278
2.390
2.182
2.351
2.613
2.592
2.555
2.673
2.621
0.677
2.613
2.548
33
1,177
Enterprise value¥M
110.1
123.5
138.5
153.0
145.7
140.4
165.0
192.3
190.2
201.8
141.3
6.72%
7.04%
18
112.8
LT debt¥M
502.7
464.0
399.4
369.9
374.7
370.6
315.5
341.2
351.0
302.7
187.4
(4.18%)
(5.68%)
12
Revenue
¥1.040B
2.32%
1.00×
Cost of revenue
¥728.3M
2.32%
1.00×
Operating expenses
¥202.2M
2.94%
1.06×
Cash and investments
15.94%
Property and equipment
15.77%