0.726
Revenue¥B
0.993
1.091
1.179
1.277
1.407
1.522
1.651
1.813
1.959
2.080
0.797
8.14%
8.73%
59
15.86
Revenue growth%
27.74
25.30
24.70
23.63
25.59
28.51
27.09
26.54
28.67
30.21
26.41
28.51
26.81
53
18.86
Gross margin%
22.94
25.16
26.05
26.50
29.23
31.35
30.83
30.09
28.41
26.51
20.93
30.09
27.46
21
21.16
Operating margin%
20.06
21.56
19.02
18.29
20.54
23.51
23.81
25.42
22.46
25.34
13.03
23.81
22.01
14
20.17
Net margin%
14.80
17.34
16.23
15.25
13.74
14.19
16.03
14.85
12.05
14.91
13.22
14.85
14.88
78
21.98
P/E ratio (avg)x
26.21
30.98
32.30
37.10
36.79
39.20
38.64
38.94
42.39
49.57
19.87
39.20
37.87
23
35.74
EV/EBITx
45.20
44.77
45.15
51.02
50.61
59.64
66.87
64.57
69.61
74.35
20.81
66.87
55.33
24
10.84
FCF yield (avg)%
16.27
13.74
13.86
16.72
18.13
16.05
18.18
18.86
18.37
17.62
20.37
18.18
17.17
64
24.11
FCF margin%
3.79
2.18
3.10
2.20
0.72
2.13
1.53
3.38
5.76
6.04
24.97
3.38
2.65
93
0.299
FCF / Net incomex
1.746
1.617
1.630
1.647
1.605
1.705
1.802
1.635
1.806
2.032
1.461
1.802
1.676
55
4.62
ROIC%
24.93
24.12
24.64
25.77
26.19
25.62
23.53
21.73
20.89
21.76
9.86
21.76
24.38
14
28.69
Return on equity%
29.12
27.24
24.64
26.61
29.31
27.92
30.89
33.83
30.91
29.16
7.25
30.89
29.14
64
16.19
Return on assets%
13.36
15.31
13.77
16.33
17.43
17.93
17.59
19.68
18.34
19.51
28.91
18.34
17.51
47
0.14
EPS¥
0.18
0.17
0.19
0.21
0.24
0.28
0.29
0.29
0.32
0.34
0.16
7.60%
7.67%
—
21.54
EPS growth%
11.54
12.67
14.05
14.92
15.84
17.25
15.70
16.80
14.52
13.99
18.05
15.70
14.72
55
0.66
Bookvalue per sh¥
0.65
0.65
0.69
0.74
0.83
0.81
0.88
0.90
0.95
1.02
0.30
4.11%
4.27%
—
0.29
FCF per share¥
0.62
0.70
0.65
0.64
0.64
0.70
0.76
0.82
0.82
0.77
0.80
3.81%
1.83%
—
0.30
Dividend per sh¥
0.60
0.59
0.62
0.64
0.65
0.64
0.56
0.61
0.57
0.50
0.12
(5.10%)
(0.95%)
—
15.06
Div yield (avg)%
22.05
19.68
18.64
19.92
17.15
16.04
15.10
15.08
17.85
18.03
10.43
16.04
17.94
24
4.79
Payout ratio%
14.13
15.40
15.12
12.31
9.59
8.50
7.86
5.98
7.37
4.79
11.42
7.37
9.04
91
667.4
Shares (diluted)M
723.3
698.1
755.1
799.7
724.2
730.7
764.6
683.8
750.8
795.2
660.6
1.89%
0.01%
24
18.90
Buyback yield%
6.63
4.14
4.57
5.92
7.49
4.56
6.82
7.04
4.17
4.14
29.21
4.56
5.24
45
0.901
D/E ratiox
1.417
1.603
1.615
1.647
1.877
1.814
1.722
1.562
1.703
1.576
0.956
1.703
1.631
91
1.462
Enterprise value¥B
1.155
1.159
1.020
1.104
1.018
1.101
1.028
1.117
1.049
0.945
0.938
(1.48%)
(1.01%)
92
0.774
LT debt¥B
1.716
1.700
1.517
1.597
1.760
1.739
1.814
1.974
2.088
1.904
0.327
1.58%
0.43%
87
Revenue
¥2.080B
8.73%
1.00×
Cost of revenue
¥1.256B
8.61%
0.99×
Operating expenses
¥480.8M
9.17%
1.04×
Property and equipment
17.80%
Goodwill & intangibles
16.88%
Cash and investments
15.99%