0.296
Revenue¥B
1.232
1.286
1.390
1.489
1.588
1.668
1.744
1.834
1.900
1.969
0.311
4.40%
5.51%
93
7.58
Revenue growth%
18.22
16.95
18.95
19.85
21.96
24.12
22.27
24.58
23.99
25.90
9.73
24.12
22.12
77
19.23
Gross margin%
0.40
1.57
3.94
1.55
0.40
0.40
1.10
1.01
0.40
0.90
7.64
0.90
0.96
34
28.78
Operating margin%
4.15
7.15
5.10
5.03
5.95
3.87
1.99
3.06
2.99
1.24
27.12
2.99
4.01
42
15.31
Net margin%
1.30
3.01
1.31
2.62
5.61
8.28
8.32
6.61
5.16
5.77
9.29
6.61
5.39
78
14.18
P/E ratio (avg)x
9.308
9.950
9.627
9.803
9.365
9.797
10.91
11.39
11.76
12.17
29.21
11.39
9.876
44
8.182
EV/EBITx
26.12
25.76
26.37
26.48
28.31
27.38
28.48
24.88
25.64
23.64
27.96
25.64
26.25
20
29.62
FCF yield (avg)%
8.81
5.96
5.25
7.99
5.30
7.56
7.95
10.32
8.69
10.58
26.16
8.69
7.97
55
25.65
FCF margin%
5.17
6.19
5.19
7.96
5.79
5.44
5.48
7.33
9.63
8.38
6.62
7.33
5.99
40
0.536
FCF / Net incomex
0.919
0.961
1.040
1.058
1.118
1.093
1.001
0.851
0.785
0.703
0.518
0.851
0.981
78
20.72
ROIC%
15.86
18.69
18.46
19.41
21.53
22.94
22.64
21.13
23.42
26.14
29.93
22.94
21.33
26
16.74
Return on equity%
14.76
12.58
15.17
15.33
13.74
15.76
18.64
16.35
19.30
21.18
19.88
18.64
15.54
64
24.51
Return on assets%
5.90
7.66
7.19
9.42
10.17
12.49
10.38
8.57
11.55
8.74
23.20
10.38
9.08
85
1.13
EPS¥
4.70
5.24
5.84
6.56
6.27
6.62
7.12
7.99
7.78
7.87
1.26
4.66%
5.84%
—
18.02
EPS growth%
22.43
24.54
22.49
19.97
21.11
21.04
22.65
24.54
23.41
21.64
11.10
22.65
22.46
89
3.32
Bookvalue per sh¥
4.12
4.72
5.42
6.00
6.73
7.96
8.79
10.01
11.83
12.89
2.17
13.90%
11.90%
—
2.76
FCF per share¥
1.68
1.72
1.59
1.58
1.68
1.61
1.74
1.64
1.83
1.93
2.35
2.80%
2.37%
—
0.73
Dividend per sh¥
4.06
3.87
3.60
3.46
3.36
3.43
3.71
3.50
3.20
3.44
2.45
0.47%
(1.27%)
—
16.98
Div yield (avg)%
12.06
10.92
11.35
9.52
11.03
10.79
7.88
6.27
6.71
3.81
26.16
6.71
10.15
32
24.59
Payout ratio%
30.56
32.63
30.33
31.79
34.15
36.98
37.37
38.75
36.98
37.16
20.13
37.16
35.56
9
193.9
Shares (diluted)M
272.0
295.5
321.0
311.8
347.7
380.1
388.2
460.1
525.9
594.1
194.2
11.31%
9.58%
35
22.00
Buyback yield%
14.33
16.77
19.42
21.34
18.50
19.39
17.23
17.65
16.72
19.50
28.89
17.65
18.07
67
1.698
D/E ratiox
0.850
0.775
0.830
0.728
0.766
0.768
0.837
0.810
0.742
0.667
0.392
0.768
0.772
11
1.430
Enterprise value¥B
1.230
1.390
1.564
1.582
1.603
1.611
1.831
2.059
2.048
2.027
0.221
4.80%
6.29%
40
1.444
LT debt¥B
0.732
0.750
0.857
0.844
0.947
0.934
0.953
0.929
0.898
0.980
1.563
0.69%
3.85%
21
Revenue
¥1.969B
5.51%
1.00×
Cost of revenue
¥1.379B
5.51%
1.00×
Operating expenses
¥268.2M
5.38%
0.99×
Cash and investments
18.12%
Property and equipment
18.02%