0.171
Revenue¥B
0.997
1.006
0.984
0.992
0.993
1.016
0.997
0.986
0.985
1.001
0.184
0.17%
(0.08%)
12
28.58
Revenue growth%
6.12
7.16
10.02
8.26
8.79
8.24
7.79
6.86
6.47
5.29
2.50
6.86
7.47
30
2.70
Gross margin%
25.61
22.97
21.40
18.45
17.54
18.13
17.23
17.45
16.62
18.22
23.30
17.45
18.18
9
8.78
Operating margin%
6.52
8.22
10.29
10.72
9.05
7.44
5.41
6.03
4.82
7.04
23.75
6.03
7.24
57
8.26
Net margin%
15.80
17.19
16.78
14.77
16.67
15.87
16.92
17.71
17.68
15.51
14.02
16.92
16.72
68
21.18
P/E ratio (avg)x
16.66
16.76
15.45
13.62
14.23
14.05
14.73
14.71
13.86
14.37
20.07
14.37
14.54
32
28.50
EV/EBITx
39.84
43.38
50.22
58.18
56.64
64.07
59.06
55.10
63.02
65.83
36.09
63.02
57.41
89
7.42
FCF yield (avg)%
25.94
25.92
27.88
25.98
26.22
27.39
25.15
25.90
28.19
30.64
5.08
27.39
26.10
23
20.11
FCF margin%
18.07
19.14
19.89
22.73
24.39
21.43
20.97
22.63
21.48
18.64
28.30
21.43
21.20
24
1.108
FCF / Net incomex
0.899
0.931
1.034
1.097
1.147
1.180
1.234
1.403
1.439
1.606
1.084
1.403
1.164
48
6.86
ROIC%
2.14
2.50
0.40
0.40
0.40
1.05
0.40
0.40
0.40
0.40
12.45
0.40
0.40
83
16.29
Return on equity%
25.87
23.31
25.24
24.51
26.78
27.65
27.74
29.21
27.63
26.52
4.50
27.65
26.65
37
26.52
Return on assets%
10.77
13.59
10.67
9.00
6.25
8.44
8.68
11.67
9.28
12.24
22.95
9.28
9.98
33
0.43
EPS¥
0.55
0.50
0.53
0.52
0.45
0.46
0.46
0.43
0.40
0.41
0.47
(1.86%)
(3.50%)
—
21.89
EPS growth%
19.58
17.56
19.60
17.66
19.93
22.59
21.15
22.18
23.63
21.38
15.80
22.18
20.54
80
0.46
Bookvalue per sh¥
1.02
1.21
1.46
1.48
1.57
1.57
1.77
1.73
1.87
1.85
0.31
3.40%
7.80%
—
0.59
FCF per share¥
0.36
0.37
0.39
0.38
0.41
0.44
0.53
0.56
0.64
0.62
0.70
8.68%
5.29%
—
0.89
Dividend per sh¥
0.61
0.58
0.65
0.65
0.62
0.59
0.66
0.71
0.75
0.79
0.30
5.21%
3.51%
—
6.38
Div yield (avg)%
25.41
25.91
23.36
22.06
23.84
23.79
26.40
26.43
26.17
27.88
25.87
26.40
25.66
51
16.50
Payout ratio%
17.03
17.29
14.85
12.14
11.88
11.22
13.10
12.27
12.92
13.08
2.91
12.92
13.00
66
1.153
Shares (diluted)B
1.099
1.031
0.971
0.924
0.828
0.805
0.836
0.792
0.733
0.674
1.146
(4.02%)
(5.36%)
90
13.06
Buyback yield%
11.72
14.22
17.12
19.63
21.98
24.43
26.17
23.47
21.93
20.16
24.86
23.47
21.05
64
0.867
D/E ratiox
1.269
1.209
1.197
1.288
1.242
1.454
1.616
1.696
1.613
1.636
0.631
1.616
1.371
76
0.755
Enterprise value¥B
1.054
1.030
1.102
1.014
1.013
0.982
1.089
1.100
1.176
1.192
0.332
3.31%
1.95%
53
0.821
LT debt¥B
1.458
1.508
1.792
1.779
1.944
2.267
2.353
2.628
2.940
3.460
0.136
12.21%
10.23%
43
Revenue
¥1.001B
(0.08%)
1.00×
Cost of revenue
¥530.4M
(0.03%)
1.00×
Operating expenses
¥134.4M
(0.02%)
1.01×
Cash and investments
17.30%
Property and equipment
16.82%