0.513
Revenue¥B
0.777
0.829
0.864
0.899
0.950
0.998
1.029
1.105
1.174
1.219
0.538
5.12%
5.27%
43
3.88
Revenue growth%
23.10
22.21
19.84
19.25
20.63
23.32
20.76
19.79
21.76
19.87
3.46
20.76
20.70
22
6.65
Gross margin%
10.07
11.67
11.29
9.36
7.43
10.04
11.39
10.00
8.94
8.22
5.06
10.00
10.02
64
26.17
Operating margin%
2.94
1.60
0.91
0.40
0.74
0.94
3.88
3.07
4.11
6.65
10.93
3.88
2.27
77
10.64
Net margin%
19.65
21.74
22.10
23.55
23.03
21.54
22.18
20.68
20.86
22.38
3.12
21.54
21.92
41
20.06
P/E ratio (avg)x
29.55
32.69
37.89
35.88
34.76
36.32
35.57
40.51
46.73
45.68
7.952
40.51
36.10
18
27.38
EV/EBITx
9.995
10.65
11.49
12.80
11.72
11.70
11.34
11.68
11.92
12.35
9.443
11.70
11.69
65
14.74
FCF yield (avg)%
15.60
12.98
10.95
11.12
12.38
9.57
9.17
6.31
4.36
7.21
6.49
7.21
10.26
71
15.91
FCF margin%
18.13
15.35
17.99
19.15
19.67
19.87
22.41
19.86
20.15
21.38
10.72
20.15
19.77
84
1.097
FCF / Net incomex
1.072
1.211
1.172
1.152
1.278
1.257
1.317
1.499
1.794
1.799
1.726
1.499
1.268
51
10.69
ROIC%
4.75
2.96
2.26
2.61
2.31
0.40
1.98
3.84
5.63
3.78
7.49
3.78
2.79
15
6.42
Return on equity%
3.06
4.41
4.32
6.06
7.24
7.44
5.79
8.57
9.66
10.12
26.36
8.57
6.65
37
17.17
Return on assets%
25.59
27.45
29.27
30.77
28.18
25.36
26.22
27.06
26.83
26.93
26.92
26.83
27.00
73
3.01
EPS¥
4.14
3.95
3.81
4.18
4.54
4.69
4.74
5.31
6.02
5.89
3.20
5.32%
3.04%
—
2.71
EPS growth%
4.24
5.86
8.77
11.56
11.74
11.15
8.63
7.41
6.84
7.43
15.77
7.43
8.03
71
3.03
Bookvalue per sh¥
6.17
5.90
5.55
5.62
5.19
5.18
5.63
5.14
5.65
6.08
3.35
3.21%
(0.84%)
—
2.78
FCF per share¥
9.83
11.05
10.08
10.67
9.91
10.71
11.34
10.46
10.47
11.70
5.48
3.38%
3.08%
—
6.59
Dividend per sh¥
3.00
2.74
2.49
2.60
2.73
2.64
2.89
2.80
3.08
3.24
3.56
3.44%
(0.61%)
—
10.02
Div yield (avg)%
24.20
26.02
27.24
26.30
28.24
25.72
27.29
27.06
27.42
27.63
26.13
27.29
27.15
23
17.08
Payout ratio%
28.69
25.79
25.10
24.88
27.72
27.65
29.88
29.01
30.27
28.99
13.26
29.01
28.21
5
75.99
Shares (diluted)M
112.6
124.9
137.9
144.6
166.9
200.7
232.0
224.5
241.5
237.0
77.07
7.27%
8.25%
8
25.42
Buyback yield%
15.17
17.93
15.03
12.90
10.76
13.54
15.98
13.39
11.19
10.28
29.95
13.39
13.46
63
1.062
D/E ratiox
0.333
0.351
0.394
0.445
0.419
0.400
0.429
0.466
0.503
0.560
0.351
0.466
0.424
17
0.250
Enterprise value¥B
0.763
0.875
0.932
0.959
0.977
0.970
1.058
1.206
1.221
1.155
0.570
3.41%
5.18%
91
680.2
LT debt¥M
709.9
626.8
684.3
647.9
654.5
703.2
636.5
654.7
591.6
555.3
94.07
(3.23%)
(2.59%)
8
Revenue
¥1.219B
5.27%
1.00×
Cost of revenue
¥814.9M
5.14%
0.99×
Operating expenses
¥252.0M
5.76%
1.05×
Property and equipment
20.76%
Cash and investments
14.08%