0.443
Revenue¥B
1.310
1.381
1.503
1.642
1.784
1.923
2.021
2.123
2.285
2.446
0.474
6.52%
7.15%
89
19.91
Revenue growth%
0.40
2.04
4.87
4.21
1.63
2.64
1.44
0.40
0.40
0.90
15.55
0.90
1.54
48
4.98
Gross margin%
3.48
5.73
5.46
4.64
7.09
5.78
5.06
6.85
9.59
6.60
28.35
6.60
5.76
86
3.73
Operating margin%
5.50
2.86
1.13
2.95
4.97
4.39
7.12
5.74
8.54
5.71
25.96
5.74
5.24
61
9.57
Net margin%
12.35
14.89
16.89
17.44
15.83
15.91
18.13
16.48
13.62
11.62
29.96
15.91
15.87
75
37.41
P/E ratio (avg)x
21.81
20.79
17.83
17.70
18.67
17.06
15.53
16.77
15.62
15.23
18.84
15.62
17.38
94
23.89
EV/EBITx
10.33
10.27
10.87
9.669
10.43
11.20
11.30
9.862
10.69
9.340
13.15
10.69
10.38
80
3.06
FCF yield (avg)%
0.95
0.54
1.68
0.40
2.18
0.49
1.59
0.40
0.40
0.40
14.93
0.40
0.51
24
8.22
FCF margin%
6.33
7.81
10.00
12.82
14.97
12.39
12.51
15.20
14.18
13.21
19.30
13.21
12.67
80
0.902
FCF / Net incomex
1.005
1.099
1.132
1.202
1.345
1.556
1.692
1.917
1.922
1.984
1.680
1.917
1.450
87
4.51
ROIC%
7.19
9.27
10.94
10.27
12.79
14.22
16.74
18.06
20.25
20.45
19.82
18.06
13.50
93
28.43
Return on equity%
7.05
6.22
3.64
1.04
1.53
2.50
2.99
5.70
3.39
2.84
23.96
2.99
3.19
66
20.97
Return on assets%
0.40
0.40
0.40
3.29
2.96
0.40
0.40
3.04
1.51
2.90
2.90
1.51
0.96
12
0.92
EPS¥
9.49
9.34
11.29
12.98
13.72
16.01
16.36
17.40
19.47
23.19
0.97
11.07%
10.09%
—
9.39
EPS growth%
24.55
24.89
23.11
23.96
24.34
24.27
21.31
20.79
21.44
24.16
21.30
21.44
24.06
71
5.57
Bookvalue per sh¥
5.89
5.94
6.92
7.35
7.24
7.22
7.07
7.94
8.83
9.82
3.52
6.30%
5.90%
—
4.76
FCF per share¥
3.34
3.01
3.06
2.99
3.12
3.14
3.00
3.34
3.24
3.39
5.57
1.70%
(0.44%)
—
3.50
Dividend per sh¥
2.39
2.46
2.25
2.36
2.10
2.18
2.24
2.28
2.41
2.21
6.03
1.05%
(2.05%)
—
28.32
Div yield (avg)%
8.72
10.67
10.66
8.69
10.48
12.09
15.07
14.83
13.90
14.50
12.69
14.50
11.38
11
7.17
Payout ratio%
14.98
12.49
14.03
13.24
14.54
11.60
10.70
9.07
9.45
6.75
25.71
9.45
12.04
44
330.0
Shares (diluted)M
243.0
249.9
272.4
289.5
283.5
281.0
276.5
280.6
285.6
260.0
315.5
(1.71%)
(0.16%)
24
8.84
Buyback yield%
12.65
13.60
13.82
12.83
12.48
14.91
12.31
13.65
11.71
11.64
21.70
12.31
12.74
33
1.352
D/E ratiox
0.808
0.740
0.676
0.671
0.736
0.740
0.808
0.835
0.818
0.810
0.317
0.810
0.774
34
0.948
Enterprise value¥B
0.740
0.714
0.799
0.921
0.882
0.971
0.998
1.150
1.205
1.354
1.903
8.95%
6.80%
73
2.164
LT debt¥B
2.905
3.403
3.235
3.574
3.607
3.397
3.643
4.266
4.237
4.632
1.348
5.13%
5.38%
82
Revenue
¥2.446B
7.15%
1.00×
Cost of revenue
¥1.080B
6.82%
0.97×
Operating expenses
¥603.5M
7.23%
1.01×
Property and equipment
17.18%
Cash and investments
16.85%