0.467
Revenue¥B
1.062
1.068
1.095
1.111
1.169
1.177
1.236
1.291
1.310
1.371
0.506
3.24%
2.71%
88
28.94
Revenue growth%
16.01
15.20
17.05
15.44
15.63
15.09
12.32
11.30
13.74
13.54
2.96
13.54
15.15
43
6.44
Gross margin%
14.82
16.43
18.08
20.50
22.62
23.76
23.27
26.00
24.90
26.51
4.03
24.90
22.95
69
5.72
Operating margin%
6.27
4.78
5.28
6.16
6.86
4.07
4.03
2.45
0.40
0.72
15.76
2.45
4.42
71
15.08
Net margin%
25.01
27.20
25.94
25.24
26.95
27.92
28.05
25.99
24.11
24.72
8.13
25.99
25.97
52
14.01
P/E ratio (avg)x
8.829
8.682
10.26
11.65
12.20
13.97
15.10
14.96
14.54
16.34
26.13
14.96
13.09
31
13.80
EV/EBITx
48.27
50.53
56.34
67.10
80.47
83.18
82.66
92.66
100.6
105.9
7.777
92.66
81.56
79
23.47
FCF yield (avg)%
18.30
17.14
16.20
16.37
13.92
11.53
9.08
10.61
11.31
9.82
19.95
10.61
12.72
79
3.95
FCF margin%
0.46
0.40
0.74
0.40
0.40
0.93
0.40
0.82
3.27
3.62
3.44
0.93
0.60
67
0.809
FCF / Net incomex
0.295
0.306
0.282
0.291
0.287
0.296
0.277
0.268
0.284
0.299
1.541
0.284
0.289
43
16.49
ROIC%
28.61
29.89
32.78
32.72
30.29
32.00
29.67
27.25
28.63
31.41
5.93
29.67
30.09
95
28.97
Return on equity%
28.27
30.59
30.15
28.65
26.82
27.13
24.37
24.91
25.34
25.65
13.76
25.34
26.97
26
28.28
Return on assets%
18.62
16.32
17.52
20.11
18.19
18.87
17.68
16.28
17.71
19.76
19.77
17.71
17.95
52
0.11
EPS¥
0.08
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.12
(4.33%)
(5.50%)
—
25.78
EPS growth%
13.44
13.66
15.04
17.33
16.90
15.61
15.76
17.30
15.79
14.21
5.33
15.76
15.69
90
0.23
Bookvalue per sh¥
0.16
0.18
0.17
0.16
0.15
0.15
0.17
0.18
0.19
0.18
0.21
4.32%
(0.08%)
—
0.18
FCF per share¥
0.21
0.23
0.25
0.27
0.31
0.31
0.30
0.29
0.33
0.31
0.05
(0.12%)
4.45%
—
0.07
Dividend per sh¥
0.27
0.23
0.21
0.19
0.17
0.16
0.14
0.14
0.13
0.13
0.32
(4.88%)
(5.94%)
—
11.20
Div yield (avg)%
22.79
23.28
25.75
26.28
26.95
26.65
25.04
26.91
24.03
24.00
15.05
25.04
25.39
65
15.84
Payout ratio%
13.21
13.27
11.10
12.13
10.81
9.99
9.01
9.19
11.68
13.89
24.85
9.99
11.39
66
2.295
Shares (diluted)B
1.846
2.027
2.248
2.214
2.288
2.029
2.056
2.174
2.356
2.178
2.247
(0.98%)
1.74%
35
26.24
Buyback yield%
19.37
20.81
23.56
26.27
23.94
22.51
24.12
27.08
27.20
29.60
13.50
27.08
24.03
38
1.290
D/E ratiox
1.391
1.360
1.436
1.351
1.370
1.331
1.181
1.179
1.185
1.107
0.325
1.181
1.341
59
1.854
Enterprise value¥B
1.064
1.111
1.178
1.265
1.360
1.363
1.212
1.298
1.177
1.261
1.488
(1.50%)
0.58%
83
1.335
LT debt¥B
1.848
1.757
1.885
1.946
1.900
1.928
1.766
1.807
1.646
1.553
1.375
(3.95%)
(0.99%)
73
Revenue
¥1.371B
2.71%
1.00×
Cost of revenue
¥893.2M
2.79%
1.01×
Operating expenses
¥169.7M
1.98%
0.93×
Cash and investments
19.75%
Property and equipment
15.57%