0.944
Revenue¥B
1.507
1.512
1.546
1.536
1.560
1.593
1.594
1.598
1.594
1.575
1.044
0.19%
0.38%
36
10.37
Revenue growth%
13.48
14.49
15.60
18.15
17.84
16.50
18.77
16.26
15.47
13.33
8.73
16.26
15.93
57
17.07
Gross margin%
12.84
11.41
8.76
9.80
11.34
11.29
9.29
11.17
8.63
9.96
25.07
9.96
10.57
80
3.50
Operating margin%
15.99
15.08
12.82
11.28
10.20
12.23
11.33
10.75
11.62
9.57
12.24
11.33
11.47
68
7.14
Net margin%
19.44
18.55
16.93
15.73
12.93
15.13
13.31
12.76
15.50
16.67
29.28
15.13
15.62
89
7.795
P/E ratio (avg)x
11.83
10.61
10.79
11.04
11.74
11.97
10.62
10.57
10.94
11.16
23.23
10.94
10.99
20
13.15
EV/EBITx
32.05
31.99
30.98
29.86
27.48
30.91
32.51
35.83
37.83
37.94
10.48
35.83
32.02
13
20.22
FCF yield (avg)%
27.56
28.06
25.25
25.47
24.47
24.07
21.17
20.53
19.95
19.75
10.41
20.53
24.27
94
6.71
FCF margin%
0.49
0.40
0.40
0.40
0.40
0.40
2.42
4.36
6.35
8.83
27.40
4.36
0.44
92
1.386
FCF / Net incomex
1.577
1.722
1.771
1.983
2.188
2.212
2.190
2.299
2.559
2.493
0.114
2.299
2.189
93
26.78
ROIC%
22.73
23.66
21.37
22.37
21.75
18.78
16.31
18.06
19.49
17.22
26.05
18.06
20.43
89
20.67
Return on equity%
24.79
23.31
22.42
22.16
21.49
18.86
21.35
21.05
22.07
22.71
27.70
21.35
22.11
68
18.10
Return on assets%
12.14
14.48
13.15
13.71
10.82
9.80
8.39
5.57
5.09
5.68
21.05
5.68
10.31
28
0.83
EPS¥
0.95
0.97
0.83
0.81
0.84
0.79
0.81
0.72
0.61
0.60
0.89
(6.35%)
(3.75%)
—
7.14
EPS growth%
28.43
29.88
26.99
29.06
31.00
32.52
33.98
31.60
31.57
33.39
2.63
32.52
31.29
34
1.18
Bookvalue per sh¥
0.87
0.91
0.77
0.66
0.68
0.60
0.60
0.52
0.46
0.50
1.01
(6.01%)
(5.48%)
—
0.84
FCF per share¥
1.21
1.28
1.31
1.28
1.29
1.33
1.47
1.36
1.21
1.29
0.36
0.09%
1.83%
—
0.35
Dividend per sh¥
0.40
0.38
0.38
0.38
0.38
0.34
0.35
0.34
0.32
0.31
1.01
(3.87%)
(1.43%)
—
19.76
Div yield (avg)%
12.01
10.97
7.98
5.46
4.50
5.73
2.95
3.63
3.45
2.06
14.12
3.45
4.98
81
4.06
Payout ratio%
19.34
21.42
24.18
24.06
26.54
26.81
28.73
29.68
26.99
24.19
22.66
26.99
25.37
15
0.608
Shares (diluted)B
1.010
1.228
1.282
1.336
1.552
1.748
1.998
2.000
1.979
1.941
0.607
4.58%
6.72%
78
28.06
Buyback yield%
3.28
1.69
4.09
4.91
5.32
2.86
2.02
4.66
1.71
0.70
23.72
2.02
3.07
42
1.027
D/E ratiox
0.786
0.789
0.716
0.675
0.616
0.589
0.634
0.620
0.545
0.569
1.688
0.589
0.627
54
0.368
Enterprise value¥B
0.423
0.398
0.388
0.416
0.418
0.402
0.424
0.491
0.571
0.613
1.061
7.96%
3.34%
23
0.176
LT debt¥B
0.141
0.131
0.119
0.118
0.107
0.104
0.094
0.100
0.109
0.114
1.020
1.21%
(3.05%)
59
Revenue
¥1.575B
0.38%
1.00×
Cost of revenue
¥849.5M
0.39%
1.00×
Operating expenses
¥359.3M
(0.02%)
0.96×
Property and equipment
18.74%
Cash and investments
15.60%