0.168
Revenue¥B
0.998
1.070
1.139
1.212
1.298
1.391
1.507
1.627
1.790
1.958
0.178
8.56%
8.06%
55
25.59
Revenue growth%
17.03
19.71
18.69
18.96
19.36
18.17
17.20
15.85
15.24
12.75
4.48
15.85
17.69
51
17.00
Gross margin%
13.92
14.46
15.73
13.89
10.96
13.62
16.38
16.76
19.51
19.88
27.88
16.76
15.09
27
17.06
Operating margin%
5.97
8.63
7.54
5.92
8.90
9.26
9.96
8.02
9.15
11.93
2.53
9.26
8.77
75
28.94
Net margin%
23.03
23.72
22.65
23.32
21.30
23.54
24.99
23.94
23.88
22.33
19.13
23.88
23.43
51
30.99
P/E ratio (avg)x
26.27
25.25
25.55
26.95
29.91
35.30
39.32
40.09
40.19
46.31
11.03
40.09
32.60
20
16.33
EV/EBITx
39.33
41.71
41.19
44.73
43.48
42.20
50.81
53.04
55.51
56.55
29.82
53.04
44.11
86
27.83
FCF yield (avg)%
18.48
19.21
16.45
16.48
18.94
21.53
22.63
25.04
23.15
23.57
28.00
23.15
20.37
11
11.98
FCF margin%
7.06
7.83
5.79
6.60
7.22
8.24
5.35
5.79
5.49
2.75
8.75
5.49
6.20
91
0.862
FCF / Net incomex
0.400
0.444
0.477
0.496
0.583
0.582
0.634
0.656
0.653
0.723
1.383
0.653
0.583
6
2.83
ROIC%
19.59
18.51
19.57
17.40
18.37
15.67
16.45
16.18
16.18
17.12
27.58
16.18
17.26
12
9.00
Return on equity%
14.24
11.63
11.29
10.93
10.45
11.57
10.67
12.82
15.61
15.10
25.32
12.82
11.60
17
14.62
Return on assets%
26.92
24.69
27.29
25.87
26.46
23.54
21.88
22.84
24.45
22.91
4.41
22.91
24.57
9
1.00
EPS¥
1.09
1.24
1.25
1.41
1.41
1.57
1.66
1.74
1.92
2.01
1.03
7.33%
7.63%
—
13.09
EPS growth%
26.71
27.70
29.90
32.22
31.42
28.44
29.66
28.99
27.62
26.73
13.37
28.44
28.71
31
0.37
Bookvalue per sh¥
0.78
0.84
0.86
0.94
1.00
0.96
1.15
1.36
1.60
1.61
0.94
10.07%
8.40%
—
0.85
FCF per share¥
0.79
0.83
0.79
0.73
0.71
0.66
0.63
0.59
0.64
0.62
0.80
(2.79%)
(2.85%)
—
0.20
Dividend per sh¥
0.76
0.84
0.81
0.92
1.05
0.99
1.06
1.03
1.08
1.11
0.54
1.03%
3.36%
—
4.70
Div yield (avg)%
9.06
10.13
12.99
15.55
17.59
18.44
16.14
18.10
19.54
20.72
6.97
18.44
16.86
24
29.84
Payout ratio%
27.40
26.08
25.43
24.65
25.20
23.88
21.38
18.68
16.61
16.17
6.50
18.68
24.26
50
0.688
Shares (diluted)B
1.111
1.212
1.357
1.594
1.530
1.502
1.642
1.897
2.072
2.384
0.693
9.28%
9.29%
35
15.32
Buyback yield%
0.40
3.24
0.97
2.65
2.38
0.40
0.40
2.10
3.17
0.79
7.42
0.79
1.54
9
0.395
D/E ratiox
0.300
0.280
0.250
0.246
0.209
0.211
0.226
0.197
0.193
0.205
0.904
0.205
0.218
50
600.4
Enterprise value¥M
267.9
314.7
306.5
310.3
369.3
354.9
379.0
416.2
416.2
482.0
247.0
5.47%
7.12%
35
1.497
LT debt¥B
2.577
2.621
2.856
3.063
3.047
3.083
3.138
3.535
4.181
5.055
1.866
10.66%
7.21%
37
Revenue
¥1.958B
8.06%
1.00×
Cost of revenue
¥1.013B
8.00%
0.99×
Operating expenses
¥483.7M
8.46%
1.04×
Property and equipment
18.49%
Cash and investments
17.65%