0.231
Revenue¥B
1.009
1.103
1.206
1.288
1.420
1.548
1.662
1.820
1.929
2.074
0.245
7.87%
8.29%
77
17.43
Revenue growth%
7.03
4.79
4.55
7.23
8.78
7.30
5.91
8.45
6.46
7.81
21.50
7.30
7.13
64
18.45
Gross margin%
31.03
30.60
32.61
34.66
32.10
32.43
29.75
27.32
27.04
26.19
11.95
27.32
30.82
29
23.54
Operating margin%
6.47
3.79
5.85
7.51
7.29
8.64
7.52
8.18
8.67
7.50
9.27
8.18
7.50
11
24.00
Net margin%
1.52
2.25
4.59
5.41
6.29
7.98
5.80
8.18
8.97
11.79
8.65
8.18
6.05
75
34.86
P/E ratio (avg)x
10.10
9.988
10.56
11.46
12.27
11.27
11.88
12.22
10.53
9.827
18.68
11.27
10.91
39
20.00
EV/EBITx
30.83
34.84
31.68
35.94
37.77
42.71
41.65
38.75
39.95
45.40
33.40
41.65
38.26
15
4.83
FCF yield (avg)%
9.05
7.93
9.76
12.47
11.16
9.21
8.45
7.76
4.99
5.48
6.50
7.76
8.75
60
20.73
FCF margin%
4.38
3.74
5.59
5.06
3.82
0.98
2.90
1.98
4.15
4.15
6.71
2.90
3.98
9
0.589
FCF / Net incomex
1.650
1.875
2.104
2.343
2.459
2.746
3.230
3.291
3.826
4.078
0.809
3.291
2.602
42
13.60
ROIC%
18.22
17.15
15.94
13.16
11.23
11.61
10.85
11.65
13.70
16.51
23.27
11.65
13.43
48
8.83
Return on equity%
20.41
22.57
22.00
24.15
26.89
29.89
29.05
27.65
25.95
26.15
8.60
27.65
26.05
92
13.93
Return on assets%
15.04
14.09
13.48
13.50
14.22
13.69
12.26
9.27
9.95
9.83
2.78
9.95
13.49
32
0.21
EPS¥
0.56
0.58
0.61
0.60
0.65
0.74
0.83
0.84
0.86
0.85
0.23
5.49%
5.55%
—
20.90
EPS growth%
16.73
15.25
12.85
11.76
11.55
12.76
13.93
13.11
10.81
12.85
28.19
12.85
12.85
60
0.09
Bookvalue per sh¥
0.17
0.17
0.16
0.15
0.14
0.14
0.14
0.14
0.13
0.12
0.19
(3.75%)
(4.92%)
—
0.14
FCF per share¥
0.29
0.26
0.25
0.26
0.27
0.24
0.25
0.27
0.28
0.30
0.40
2.42%
(0.33%)
—
0.28
Dividend per sh¥
0.26
0.25
0.23
0.25
0.27
0.29
0.27
0.28
0.26
0.24
0.28
(2.95%)
(1.45%)
—
9.00
Div yield (avg)%
18.30
16.78
14.42
15.66
14.04
13.03
15.62
14.75
14.44
16.91
22.41
14.75
15.19
81
16.85
Payout ratio%
7.50
5.73
5.62
7.37
9.41
6.46
6.42
6.18
5.85
3.26
12.89
6.18
6.30
68
1.452
Shares (diluted)B
1.669
1.872
2.205
2.568
2.708
2.755
2.997
3.483
3.424
3.359
1.512
4.40%
7.12%
39
4.51
Buyback yield%
24.14
26.10
28.12
30.78
30.09
27.57
26.25
28.24
26.20
28.62
14.99
27.57
27.85
28
1.064
D/E ratiox
0.720
0.761
0.696
0.679
0.639
0.556
0.611
0.542
0.582
0.513
0.984
0.556
0.625
64
1.566
Enterprise value¥B
1.668
1.725
2.009
2.016
2.184
2.309
2.252
2.587
2.649
2.774
0.870
4.90%
6.01%
77
561.2
LT debt¥M
174.1
190.4
183.5
186.3
212.1
217.4
204.4
201.7
201.8
197.6
996.5
(1.41%)
1.78%
45
Revenue
¥2.074B
8.29%
1.00×
Cost of revenue
¥1.452B
8.29%
1.00×
Operating expenses
¥363.4M
7.55%
0.93×
Cash and investments
17.67%
Property and equipment
15.13%