1.095
Revenue¥B
0.961
1.002
1.060
1.127
1.198
1.271
1.356
1.443
1.517
1.598
1.159
5.94%
5.79%
57
13.77
Revenue growth%
10.59
11.19
10.12
8.37
6.42
5.44
4.44
4.77
4.05
4.73
10.13
4.73
5.93
47
4.85
Gross margin%
21.64
21.61
20.21
19.21
19.12
18.07
20.37
18.64
18.44
16.49
17.11
18.44
19.16
45
26.98
Operating margin%
20.93
18.62
16.40
18.61
19.37
20.68
23.56
22.65
22.44
25.38
21.19
22.65
20.81
58
24.97
Net margin%
23.03
25.91
23.81
24.44
26.41
27.61
30.24
27.76
25.00
22.52
10.39
27.61
25.46
63
24.49
P/E ratio (avg)x
14.67
16.46
15.41
15.20
17.34
18.29
18.33
20.83
21.18
23.87
7.522
20.83
17.81
87
19.95
EV/EBITx
37.43
41.85
44.07
44.15
52.81
61.95
65.30
74.67
77.21
91.98
10.24
74.67
57.38
49
3.10
FCF yield (avg)%
9.59
10.65
10.27
8.97
10.65
12.16
14.92
16.49
19.18
17.91
25.86
16.49
11.41
82
13.41
FCF margin%
13.32
14.02
12.40
14.11
16.22
14.57
13.28
10.93
8.02
6.82
4.27
10.93
13.30
14
0.103
FCF / Net incomex
0.964
1.085
1.231
1.208
1.164
1.143
1.316
1.473
1.448
1.684
0.920
1.448
1.219
83
28.91
ROIC%
25.00
25.40
22.78
20.73
21.82
21.86
24.11
21.86
19.05
16.26
14.17
21.86
21.86
56
4.89
Return on equity%
8.33
5.92
4.07
6.78
7.61
8.76
11.17
10.06
10.75
9.36
8.94
10.06
8.55
39
23.71
Return on assets%
22.45
23.24
21.73
21.89
24.67
21.93
19.60
21.81
22.19
23.44
3.11
21.93
22.06
9
0.41
EPS¥
0.74
0.76
0.76
0.78
0.74
0.70
0.69
0.77
0.78
0.73
0.44
(0.21%)
(0.33%)
—
15.69
EPS growth%
27.09
27.99
27.59
29.07
31.01
32.47
33.65
36.46
37.29
37.55
12.09
36.46
31.74
48
0.63
Bookvalue per sh¥
0.09
0.10
0.11
0.12
0.12
0.11
0.13
0.13
0.12
0.14
0.52
3.42%
5.27%
—
0.26
FCF per share¥
0.28
0.24
0.23
0.24
0.21
0.18
0.17
0.17
0.17
0.18
0.43
(2.77%)
(4.06%)
—
0.13
Dividend per sh¥
0.39
0.38
0.37
0.35
0.32
0.36
0.32
0.29
0.29
0.31
0.39
(1.09%)
(2.61%)
—
4.86
Div yield (avg)%
7.20
6.75
8.07
10.38
9.01
10.56
8.45
7.85
5.91
7.11
4.51
7.85
7.96
86
21.16
Payout ratio%
5.29
5.44
5.13
6.82
7.18
4.71
7.39
8.66
10.16
12.39
8.65
8.66
7.00
39
850.8
Shares (diluted)M
799.0
751.1
790.1
677.3
591.1
592.5
565.9
568.9
516.3
472.9
833.6
(4.36%)
(4.57%)
38
15.22
Buyback yield%
34.58
34.21
36.87
39.84
41.16
41.60
40.96
41.34
42.34
43.52
4.15
41.60
41.06
15
0.114
D/E ratiox
0.768
0.877
0.848
0.993
0.968
1.124
1.108
1.094
1.252
1.424
1.202
1.124
1.043
51
0.802
Enterprise value¥B
1.479
1.596
1.794
1.953
2.044
2.339
2.216
2.179
2.220
2.287
0.732
2.28%
5.20%
40
0.854
LT debt¥B
0.311
0.334
0.402
0.453
0.440
0.507
0.551
0.648
0.694
0.823
1.123
13.33%
11.59%
10
Revenue
¥1.598B
5.79%
1.00×
Cost of revenue
¥1.119B
5.79%
1.00×
Operating expenses
¥296.9M
5.58%
0.98×
Cash and investments
18.16%
Property and equipment
16.72%