0.570
Revenue¥B
1.034
1.103
1.148
1.229
1.279
1.347
1.436
1.505
1.575
1.648
0.636
5.21%
5.44%
40
12.28
Revenue growth%
28.06
25.31
24.40
24.36
25.23
27.34
28.91
30.62
29.01
26.14
27.02
28.91
26.74
6
8.23
Gross margin%
32.49
30.53
31.41
28.89
30.51
27.76
30.23
28.64
26.95
29.14
25.56
28.64
29.68
62
27.43
Operating margin%
16.16
17.43
16.17
14.09
16.13
15.04
17.83
19.04
18.88
18.72
29.68
18.72
16.80
57
22.68
Net margin%
22.33
22.98
20.53
17.97
16.61
14.21
16.10
13.14
10.58
11.34
3.91
13.14
16.35
12
28.62
P/E ratio (avg)x
29.87
30.08
34.66
33.59
37.52
42.63
48.46
48.88
50.04
52.25
18.64
48.88
40.07
43
13.90
EV/EBITx
19.53
17.34
15.74
13.66
13.53
12.23
10.67
10.43
9.053
8.750
21.79
10.43
12.88
68
16.67
FCF yield (avg)%
11.53
13.48
15.74
12.83
9.97
12.51
10.63
7.67
4.67
4.14
3.36
7.67
11.08
38
14.30
FCF margin%
13.37
10.46
7.78
10.07
10.79
12.76
12.32
12.73
13.03
10.40
20.28
12.73
11.55
50
1.400
FCF / Net incomex
0.975
1.066
1.022
1.027
0.921
0.853
0.813
0.876
0.922
0.851
0.192
0.853
0.921
49
29.74
ROIC%
26.66
28.05
28.47
27.10
27.92
29.70
28.49
27.77
30.25
27.42
3.94
28.49
27.99
38
16.79
Return on equity%
4.48
7.43
8.77
10.44
10.62
11.68
13.39
11.07
10.24
11.40
19.92
11.40
10.53
9
28.99
Return on assets%
4.10
5.91
5.85
4.69
5.09
5.57
7.70
8.37
8.55
6.57
19.88
7.70
5.88
94
0.13
EPS¥
0.43
0.41
0.45
0.45
0.43
0.41
0.46
0.45
0.44
0.45
0.14
0.91%
1.85%
—
9.58
EPS growth%
17.00
17.00
18.03
19.18
17.08
17.74
15.09
15.60
18.43
19.37
19.62
17.74
17.41
93
0.38
Bookvalue per sh¥
0.85
0.89
0.88
1.03
1.11
1.17
1.35
1.41
1.65
1.60
0.24
7.48%
6.45%
—
0.40
FCF per share¥
0.31
0.29
0.30
0.28
0.27
0.30
0.34
0.31
0.34
0.32
0.14
3.42%
0.91%
—
0.45
Dividend per sh¥
0.61
0.61
0.68
0.75
0.79
0.84
0.95
1.06
1.27
1.52
0.18
13.97%
9.42%
—
4.28
Div yield (avg)%
14.29
17.22
15.19
15.82
15.42
18.40
21.23
19.45
17.36
16.86
19.37
18.40
17.04
15
14.80
Payout ratio%
18.58
19.25
22.11
25.00
25.77
28.13
30.22
30.02
30.53
32.24
10.93
30.22
26.95
50
1.879
Shares (diluted)B
1.264
1.194
1.122
1.079
1.159
1.056
0.993
0.981
0.922
0.845
1.791
(6.13%)
(4.65%)
32
13.19
Buyback yield%
7.60
5.72
4.42
5.40
6.57
8.81
10.93
11.09
10.43
10.02
5.86
10.43
8.20
6
0.462
D/E ratiox
1.809
1.855
1.764
1.827
2.126
2.091
2.373
2.700
2.857
2.757
1.489
2.700
2.108
60
0.854
Enterprise value¥B
1.510
1.465
1.372
1.554
1.621
1.780
2.031
2.081
2.166
2.312
1.123
7.36%
3.68%
33
1.034
LT debt¥B
0.699
0.653
0.674
0.713
0.707
0.662
0.730
0.842
0.810
0.826
1.417
3.18%
2.17%
67
Revenue
¥1.648B
5.44%
1.00×
Cost of revenue
¥1.005B
5.39%
1.00×
Operating expenses
¥331.7M
5.30%
0.99×
Cash and investments
17.81%
Property and equipment
14.03%