3.921
Revenue¥B
1.866
1.979
2.121
2.328
2.500
2.665
2.860
3.136
3.409
3.726
4.322
8.31%
7.80%
10
14.66
Revenue growth%
32.95
35.16
33.14
34.27
32.62
30.68
31.12
33.19
35.14
34.73
27.28
33.19
33.16
40
26.13
Gross margin%
20.23
20.66
17.87
16.70
13.91
11.43
9.79
8.39
11.36
12.27
6.09
11.36
13.09
82
16.74
Operating margin%
23.81
26.62
28.13
27.44
26.98
25.75
23.41
23.98
26.32
25.45
20.93
25.45
26.04
48
14.54
Net margin%
16.20
18.68
16.59
15.45
15.93
13.24
12.03
12.12
11.63
13.30
23.76
12.12
14.37
30
11.43
P/E ratio (avg)x
22.92
25.24
29.59
31.41
30.47
36.10
40.24
47.38
52.59
53.86
20.87
47.38
33.76
67
19.59
EV/EBITx
22.10
22.59
25.00
25.13
27.08
26.37
26.13
29.28
28.69
28.41
9.208
28.41
26.25
82
15.91
FCF yield (avg)%
18.55
19.76
21.15
21.58
23.54
23.14
22.08
19.36
18.55
17.67
6.06
19.36
20.45
60
25.82
FCF margin%
9.02
8.02
8.34
10.12
11.15
12.86
13.37
10.86
13.76
14.29
21.95
13.37
11.01
63
0.997
FCF / Net incomex
1.827
1.790
1.820
1.770
1.748
1.801
1.859
2.164
2.302
2.214
0.728
2.164
1.824
93
13.67
ROIC%
30.37
31.75
33.33
34.18
34.77
35.65
34.01
32.40
35.07
35.77
15.20
35.07
34.10
11
24.48
Return on equity%
7.55
9.84
10.01
7.49
8.16
6.14
7.27
4.38
2.81
2.05
24.16
4.38
7.38
20
3.58
Return on assets%
33.76
31.21
32.86
30.45
28.91
27.46
27.53
26.88
29.15
29.07
5.29
27.53
29.11
57
0.25
EPS¥
0.15
0.17
0.19
0.21
0.24
0.27
0.30
0.33
0.40
0.45
0.27
13.54%
12.72%
—
29.83
EPS growth%
3.63
1.93
2.32
2.14
3.66
2.56
5.38
4.34
3.38
5.06
4.79
4.34
3.50
53
0.14
Bookvalue per sh¥
0.07
0.07
0.07
0.07
0.07
0.06
0.05
0.05
0.05
0.04
0.41
(9.19%)
(5.41%)
—
0.33
FCF per share¥
0.35
0.33
0.32
0.29
0.26
0.26
0.23
0.21
0.20
0.22
0.36
(3.39%)
(5.15%)
—
0.23
Dividend per sh¥
0.08
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.07
4.69%
1.43%
—
7.89
Div yield (avg)%
13.84
13.44
12.73
10.68
13.54
14.29
12.73
13.74
14.75
14.19
28.25
14.19
13.64
61
7.23
Payout ratio%
3.60
5.21
4.45
2.76
3.12
1.13
0.40
2.59
0.40
2.81
19.41
1.13
2.78
49
7.422
Shares (diluted)B
5.742
5.342
5.347
5.134
4.353
4.117
4.274
3.722
3.586
3.292
7.510
(5.43%)
(6.76%)
12
3.21
Buyback yield%
24.56
24.43
25.17
27.09
24.45
22.59
22.80
20.52
18.84
19.15
13.83
20.52
23.62
36
1.292
D/E ratiox
2.193
2.465
2.663
2.999
3.130
3.485
3.494
3.648
4.091
4.732
1.156
3.648
3.308
91
1.834
Enterprise value¥B
5.602
6.305
6.339
6.107
6.246
6.499
6.320
6.373
6.299
5.906
3.523
(1.11%)
2.01%
73
3.275
LT debt¥B
5.202
5.899
6.618
7.046
6.638
6.372
7.152
6.987
8.156
7.786
0.486
3.24%
5.50%
51
Revenue
¥3.726B
7.80%
1.00×
Cost of revenue
¥2.354B
7.40%
0.96×
Operating expenses
¥942.8M
8.34%
1.05×
Cash and investments
17.25%