0.697
Revenue¥B
1.131
1.122
1.160
1.192
1.229
1.244
1.279
1.301
1.291
1.327
0.719
1.54%
1.49%
39
17.11
Revenue growth%
11.28
10.36
13.22
11.10
8.62
6.06
7.56
9.96
11.12
10.47
15.65
9.96
10.41
23
21.26
Gross margin%
8.57
7.41
9.12
6.46
4.39
5.71
7.22
9.51
9.27
7.41
16.75
7.41
7.41
91
8.13
Operating margin%
7.53
5.54
4.53
6.46
6.76
3.77
2.33
2.87
1.72
4.67
3.49
2.87
4.60
93
25.61
Net margin%
15.58
16.61
19.53
21.00
23.16
20.96
19.19
18.59
19.24
20.89
4.48
19.24
19.38
31
34.93
P/E ratio (avg)x
7.391
7.712
8.052
8.095
7.001
6.866
6.412
6.813
6.349
6.703
31.14
6.703
6.934
29
10.32
EV/EBITx
29.90
30.04
29.90
31.23
33.98
37.73
36.92
43.05
46.53
52.47
35.03
43.05
35.45
54
17.06
FCF yield (avg)%
21.41
19.95
18.54
18.01
18.58
16.63
16.34
18.95
20.59
22.19
17.68
18.95
18.76
54
15.23
FCF margin%
25.79
25.37
26.69
24.37
25.99
24.99
27.01
28.20
25.61
27.28
16.97
27.01
25.89
70
1.501
FCF / Net incomex
0.538
0.634
0.764
0.758
0.819
0.876
0.867
0.884
0.899
0.976
1.357
0.884
0.843
88
16.91
ROIC%
19.87
17.38
17.82
16.61
19.49
17.19
16.79
19.08
21.17
21.73
22.55
19.08
18.45
84
28.00
Return on equity%
17.76
17.95
16.20
13.98
11.12
11.30
10.66
12.92
12.19
14.09
14.45
12.19
13.45
70
26.12
Return on assets%
9.34
9.32
6.79
6.41
8.24
6.34
7.24
7.38
5.47
5.02
13.56
6.34
7.02
8
0.62
EPS¥
0.40
0.41
0.38
0.43
0.47
0.50
0.50
0.55
0.51
0.52
0.64
2.01%
3.34%
—
28.77
EPS growth%
26.00
23.86
24.88
24.66
25.63
23.96
25.54
28.11
30.59
33.32
20.61
28.11
25.58
59
0.71
Bookvalue per sh¥
0.19
0.16
0.18
0.17
0.17
0.17
0.19
0.19
0.19
0.18
0.74
0.73%
0.14%
—
0.23
FCF per share¥
0.82
0.86
0.88
0.86
0.87
0.86
0.93
1.09
1.07
1.12
0.73
5.28%
5.00%
—
0.53
Dividend per sh¥
0.16
0.15
0.15
0.15
0.14
0.15
0.15
0.14
0.15
0.14
0.74
(0.41%)
(2.43%)
—
8.28
Div yield (avg)%
11.99
9.15
8.99
8.30
9.28
10.37
7.52
10.39
10.76
13.61
11.58
10.39
9.82
62
22.79
Payout ratio%
18.45
17.56
18.44
17.18
16.26
16.54
15.79
15.99
16.37
18.90
10.04
16.37
16.86
56
573.9
Shares (diluted)M
519.7
493.9
503.1
560.3
620.2
628.7
611.7
662.2
605.3
645.5
572.3
0.80%
1.61%
14
3.28
Buyback yield%
13.92
12.75
13.06
15.95
16.97
14.54
12.31
14.03
14.84
15.01
27.13
14.54
14.29
37
1.034
D/E ratiox
0.669
0.686
0.685
0.751
0.821
0.869
0.795
0.793
0.780
0.811
0.464
0.795
0.786
38
64.56
Enterprise value¥M
761.3
829.1
842.3
909.5
886.9
901.1
804.3
834.8
878.4
874.2
787.6
(0.29%)
0.26%
70
0.342
LT debt¥B
1.054
1.144
1.146
1.094
1.273
1.193
1.239
1.406
1.616
1.722
0.650
6.22%
6.18%
62
Revenue
¥1.327B
1.49%
1.00×
Cost of revenue
¥755.1M
1.56%
1.01×
Operating expenses
¥180.3M
0.77%
0.93×
Property and equipment
16.17%
Cash and investments
16.04%