0.127
Revenue¥B
0.887
0.949
1.016
1.099
1.198
1.281
1.358
1.443
1.568
1.691
0.137
7.13%
7.60%
67
24.80
Revenue growth%
18.37
16.32
17.29
18.69
16.90
16.78
19.76
19.74
19.91
19.21
13.64
19.74
18.53
76
23.26
Gross margin%
10.54
10.03
9.01
7.82
5.48
2.62
3.99
6.90
9.73
7.15
21.69
6.90
7.48
41
5.56
Operating margin%
12.94
15.88
18.39
18.32
21.27
19.10
18.56
16.64
18.97
17.58
5.06
18.56
18.35
47
18.46
Net margin%
16.15
18.85
18.95
21.87
19.83
18.71
16.41
15.66
16.12
16.45
28.02
16.41
17.58
75
26.54
P/E ratio (avg)x
13.00
14.69
16.36
18.94
18.51
21.72
26.13
29.67
34.49
41.31
25.50
29.67
20.33
79
18.01
EV/EBITx
33.56
36.74
36.49
37.88
40.51
44.06
49.43
58.31
61.13
64.58
7.201
58.31
42.28
59
11.11
FCF yield (avg)%
7.58
9.85
9.21
8.44
8.70
6.30
4.08
2.56
2.62
2.93
25.51
2.93
6.94
32
3.30
FCF margin%
5.61
7.62
6.32
9.16
7.95
8.49
7.95
8.89
8.14
6.24
27.90
8.14
7.95
49
1.731
FCF / Net incomex
0.482
0.474
0.440
0.454
0.436
0.464
0.416
0.389
0.409
0.373
1.536
0.409
0.438
74
29.88
ROIC%
4.34
3.82
5.32
7.40
6.69
8.84
10.92
11.71
13.06
14.26
20.53
11.71
8.12
72
9.41
Return on equity%
32.61
29.98
29.60
27.58
29.87
31.76
29.64
30.61
28.16
25.93
7.51
29.64
29.76
67
28.43
Return on assets%
23.06
20.07
18.90
16.41
13.81
11.91
14.08
12.33
12.49
13.07
3.00
12.49
13.94
71
0.93
EPS¥
0.48
0.47
0.52
0.46
0.47
0.44
0.49
0.45
0.43
0.39
1.00
(3.95%)
(0.96%)
—
18.83
EPS growth%
7.56
6.47
5.95
8.21
6.05
6.70
3.71
5.70
7.58
7.16
6.89
6.70
6.58
82
1.15
Bookvalue per sh¥
0.71
0.75
0.83
0.93
1.05
1.09
1.19
1.28
1.35
1.58
0.84
8.41%
9.46%
—
0.46
FCF per share¥
1.61
1.77
1.80
2.12
2.20
2.61
2.73
2.69
2.95
3.46
1.14
9.46%
9.54%
—
0.84
Dividend per sh¥
0.33
0.35
0.34
0.36
0.38
0.37
0.36
0.35
0.39
0.36
0.90
(0.78%)
0.52%
—
5.85
Div yield (avg)%
21.12
23.08
25.77
23.28
25.52
26.51
26.80
24.50
25.75
23.86
29.95
25.75
25.01
23
4.77
Payout ratio%
20.87
22.91
22.81
23.88
21.98
19.38
17.20
16.05
14.85
11.89
9.71
16.05
20.12
20
0.854
Shares (diluted)B
0.985
0.912
0.994
0.989
1.010
1.002
0.978
1.009
1.094
1.071
0.897
1.18%
1.62%
48
11.30
Buyback yield%
16.13
14.07
15.61
17.49
18.30
16.92
19.12
18.61
20.48
20.36
6.52
19.12
17.90
85
1.741
D/E ratiox
0.351
0.315
0.295
0.279
0.257
0.271
0.293
0.318
0.273
0.233
1.311
0.273
0.286
50
0.221
Enterprise value¥B
1.046
1.016
0.909
0.891
0.978
0.941
1.023
0.956
0.990
0.898
1.273
(1.70%)
(0.59%)
74
1,066
LT debt¥M
127.3
124.0
135.1
155.6
184.0
217.2
217.7
263.3
301.5
300.4
634.8
10.30%
10.64%
55
Revenue
¥1.691B
7.60%
1.00×
Cost of revenue
¥1.101B
7.63%
1.00×
Operating expenses
¥393.9M
7.37%
0.98×
Property and equipment
16.31%
Cash and investments
14.90%