0.744
Revenue¥B
1.088
1.112
1.124
1.187
1.236
1.304
1.326
1.393
1.419
1.499
0.768
3.93%
3.66%
43
6.73
Revenue growth%
20.21
18.73
20.90
23.65
25.91
24.32
25.88
25.91
23.94
22.09
5.47
24.32
23.80
61
7.16
Gross margin%
29.17
31.68
33.79
31.64
32.04
34.87
34.66
37.18
39.03
38.14
20.42
37.18
34.23
15
15.89
Operating margin%
32.20
30.58
31.35
30.05
28.07
28.69
30.00
28.14
25.36
22.49
26.98
28.14
29.35
59
18.33
Net margin%
2.47
3.00
4.81
5.86
3.56
4.22
1.65
3.50
1.82
0.40
29.52
1.82
3.25
27
19.28
P/E ratio (avg)x
22.02
22.40
23.40
26.81
29.59
30.91
34.60
36.29
41.63
47.27
27.78
36.29
30.25
62
11.48
EV/EBITx
27.04
28.71
29.07
31.02
34.36
32.86
37.11
39.33
39.86
36.07
35.65
37.11
33.61
12
22.67
FCF yield (avg)%
5.04
7.10
9.15
6.94
8.98
11.20
10.86
9.50
10.93
12.37
20.71
10.93
9.32
44
20.06
FCF margin%
19.91
18.53
17.55
18.87
16.84
16.51
15.24
16.92
14.14
13.72
17.75
15.24
16.88
11
1.744
FCF / Net incomex
0.447
0.444
0.485
0.438
0.480
0.512
0.547
0.601
0.561
0.585
1.366
0.561
0.499
12
18.85
ROIC%
28.30
26.99
26.94
28.81
30.77
33.23
32.24
32.05
33.17
33.35
10.29
33.17
31.41
20
15.83
Return on equity%
12.97
15.31
16.72
15.97
18.60
16.99
15.73
16.85
14.97
12.48
3.28
15.73
15.85
90
26.34
Return on assets%
19.49
17.48
18.20
15.84
15.45
14.53
13.26
12.24
13.19
14.00
28.24
13.26
14.99
53
0.31
EPS¥
1.49
1.76
1.67
1.86
1.94
2.25
2.31
2.64
2.54
2.81
0.34
7.71%
6.11%
—
27.21
EPS growth%
28.68
27.32
25.89
27.18
29.48
28.19
26.03
25.54
25.43
28.29
21.29
26.03
27.25
75
1.52
Bookvalue per sh¥
0.81
0.84
0.87
0.85
0.78
0.69
0.68
0.72
0.79
0.79
1.71
0.28%
(1.32%)
—
1.31
FCF per share¥
1.32
1.40
1.49
1.79
2.00
2.32
2.65
2.96
3.33
3.29
0.68
10.50%
10.11%
—
0.99
Dividend per sh¥
1.43
1.63
1.64
1.85
1.81
2.07
2.16
2.45
2.48
2.77
1.13
8.97%
7.60%
—
20.60
Div yield (avg)%
23.61
23.42
20.43
20.23
22.10
24.37
25.38
27.84
25.74
27.06
23.10
25.74
23.99
60
29.50
Payout ratio%
17.38
14.63
14.83
16.60
17.84
17.64
15.66
16.07
14.32
13.85
20.73
15.66
15.87
15
523.3
Shares (diluted)M
509.6
520.8
475.6
485.8
480.8
517.8
518.4
473.7
440.9
429.9
530.3
(2.22%)
(1.58%)
16
14.71
Buyback yield%
17.82
17.70
15.36
16.34
14.14
11.84
12.56
9.73
9.88
9.92
29.16
9.92
13.35
60
0.820
D/E ratiox
1.225
1.210
1.221
1.289
1.361
1.336
1.425
1.413
1.579
1.770
0.397
1.425
1.349
21
1.427
Enterprise value¥B
1.066
1.291
1.301
1.314
1.330
1.385
1.473
1.471
1.690
1.681
0.776
4.80%
5.64%
25
0.281
LT debt¥B
0.289
0.265
0.271
0.298
0.308
0.303
0.335
0.363
0.376
0.384
1.154
4.53%
3.88%
78
Revenue
¥1.499B
3.66%
1.00×
Cost of revenue
¥881.3M
3.50%
0.98×
Operating expenses
¥279.5M
4.37%
1.07×
Property and equipment
16.16%
Cash and investments
15.69%