0.816
Revenue¥B
1.928
1.998
2.152
2.295
2.461
2.600
2.798
2.946
3.149
3.332
0.901
6.25%
6.39%
12
20.18
Revenue growth%
7.78
6.34
7.27
4.81
3.71
4.30
4.92
3.53
3.07
4.80
18.12
4.30
4.80
94
10.51
Gross margin%
5.78
6.83
4.01
6.65
5.29
3.67
4.46
6.35
9.15
11.21
12.18
6.35
6.06
10
12.52
Operating margin%
16.17
17.04
15.47
17.04
14.40
16.45
15.33
14.33
16.67
14.34
18.44
15.33
15.82
44
18.32
Net margin%
2.98
2.71
0.63
0.40
0.40
0.40
0.40
1.27
1.94
3.19
2.13
1.27
0.95
14
29.31
P/E ratio (avg)x
18.59
17.30
19.72
21.92
23.60
22.54
23.28
23.11
24.21
24.31
23.75
23.28
22.82
94
33.55
EV/EBITx
44.94
51.11
48.92
52.63
60.30
61.71
66.15
73.29
72.17
84.57
23.01
72.17
61.01
43
25.37
FCF yield (avg)%
10.76
12.61
14.98
15.18
13.07
15.12
14.58
17.10
19.50
17.92
21.35
17.10
15.05
28
27.57
FCF margin%
6.45
4.11
6.72
6.33
5.95
7.93
7.25
7.34
6.46
8.92
3.02
7.34
6.59
21
1.071
FCF / Net incomex
1.052
1.121
1.219
1.275
1.348
1.443
1.533
1.419
1.449
1.372
0.316
1.443
1.360
73
6.28
ROIC%
3.99
4.05
4.62
5.18
6.57
5.66
6.23
3.49
6.14
4.44
12.45
5.66
4.90
46
19.01
Return on equity%
28.26
26.29
28.80
31.72
34.61
32.81
31.38
32.70
32.89
30.48
19.83
32.70
31.55
77
14.74
Return on assets%
26.24
24.35
22.39
20.61
23.36
23.95
24.27
23.23
22.75
23.49
15.97
23.49
23.43
59
1.13
EPS¥
0.23
0.22
0.20
0.18
0.17
0.17
0.19
0.21
0.21
0.20
1.22
3.66%
(1.52%)
—
7.97
EPS growth%
18.70
19.02
21.76
22.08
21.08
19.80
21.75
23.78
26.16
25.17
18.32
23.78
21.76
76
1.04
Bookvalue per sh¥
0.58
0.55
0.51
0.50
0.50
0.46
0.40
0.42
0.41
0.41
0.24
(4.12%)
(3.89%)
—
1.08
FCF per share¥
0.74
0.69
0.61
0.54
0.59
0.52
0.45
0.41
0.43
0.47
1.29
(4.53%)
(4.15%)
—
1.07
Dividend per sh¥
0.26
0.23
0.23
0.24
0.25
0.25
0.27
0.28
0.25
0.22
0.73
(2.02%)
(0.67%)
—
12.34
Div yield (avg)%
29.78
28.60
28.47
27.39
28.33
27.11
28.14
29.64
27.78
25.35
9.41
27.78
28.23
47
8.17
Payout ratio%
8.39
11.20
9.06
11.49
10.10
12.87
10.09
7.67
10.59
8.08
15.63
10.09
10.10
49
1.266
Shares (diluted)B
2.472
2.697
2.691
2.643
2.688
2.843
2.804
3.148
3.338
3.698
1.302
6.59%
5.73%
70
11.90
Buyback yield%
5.53
3.31
0.50
0.40
1.41
1.34
3.74
6.22
7.43
6.82
26.86
6.22
3.52
80
1.608
D/E ratiox
1.397
1.531
1.392
1.363
1.378
1.400
1.361
1.241
1.142
1.122
1.594
1.241
1.371
43
0.362
Enterprise value¥B
1.088
1.109
1.109
1.277
1.372
1.626
1.618
1.889
2.130
2.105
1.144
8.94%
8.03%
11
2.009
LT debt¥B
1.185
1.379
1.287
1.226
1.231
1.306
1.408
1.389
1.597
1.607
1.363
5.47%
3.61%
10
Revenue
¥3.332B
6.39%
1.00×
Cost of revenue
¥1.494B
6.58%
1.02×
Operating expenses
¥798.9M
6.06%
0.97×
Property and equipment
18.73%
Cash and investments
16.72%