1.560
Revenue¥B
1.120
1.156
1.187
1.237
1.278
1.317
1.337
1.360
1.433
1.485
1.653
3.04%
3.00%
43
7.90
Revenue growth%
15.68
14.90
12.04
10.73
9.64
7.54
8.16
5.45
8.16
10.52
22.43
8.16
10.08
10
24.45
Gross margin%
7.20
6.31
4.68
4.23
3.73
4.77
2.51
2.41
4.54
3.20
19.01
3.20
4.38
23
6.90
Operating margin%
6.08
6.54
9.19
8.78
6.09
7.79
8.29
6.68
8.32
10.98
12.29
8.29
8.04
53
9.82
Net margin%
28.64
28.39
26.53
23.90
22.67
24.76
23.97
25.26
26.99
27.02
13.19
25.26
25.89
23
22.37
P/E ratio (avg)x
32.10
32.34
36.77
36.26
34.84
34.71
31.75
30.79
28.36
31.19
14.18
31.19
32.22
67
11.16
EV/EBITx
37.11
38.73
44.78
48.28
55.57
56.01
61.59
66.35
65.85
64.02
21.74
64.02
55.79
6
21.81
FCF yield (avg)%
2.23
3.08
0.40
3.14
5.07
5.54
7.71
8.10
7.63
6.09
3.22
7.63
5.31
32
4.40
FCF margin%
7.26
6.48
7.25
7.67
7.70
10.49
8.51
9.89
12.52
11.63
21.22
10.49
8.11
40
1.426
FCF / Net incomex
1.162
1.207
1.181
1.227
1.125
1.138
1.030
1.111
1.068
1.180
0.658
1.111
1.150
58
27.88
ROIC%
19.84
19.77
18.17
16.24
18.10
17.21
18.94
17.00
19.00
20.92
7.30
18.94
18.55
39
8.03
Return on equity%
14.09
15.95
16.60
16.81
18.32
21.19
20.56
20.11
21.91
22.06
15.57
21.19
19.21
16
27.85
Return on assets%
7.17
6.71
8.95
7.78
8.84
9.83
8.40
10.13
9.05
7.37
16.90
9.05
8.62
14
0.67
EPS¥
0.77
0.90
1.02
1.11
1.06
1.13
1.17
1.27
1.28
1.49
0.74
6.95%
6.76%
—
16.62
EPS growth%
15.46
15.42
13.63
12.78
12.62
12.55
15.24
16.43
17.10
15.90
9.97
15.90
15.33
22
1.66
Bookvalue per sh¥
1.51
1.44
1.49
1.45
1.52
1.45
1.50
1.74
2.05
2.15
0.43
7.13%
5.19%
—
1.40
FCF per share¥
0.95
0.85
0.82
0.83
0.73
0.77
0.79
0.72
0.78
0.83
0.71
2.58%
(2.64%)
—
1.51
Dividend per sh¥
0.49
0.52
0.45
0.39
0.43
0.37
0.35
0.37
0.34
0.34
0.28
(4.50%)
(3.17%)
—
5.55
Div yield (avg)%
22.67
20.64
19.81
16.81
16.09
13.21
12.40
10.67
8.59
9.01
21.20
10.67
14.65
37
27.18
Payout ratio%
2.20
0.40
0.40
2.24
0.40
0.40
0.40
0.40
0.40
2.57
9.39
0.40
0.40
87
388.6
Shares (diluted)M
450.6
466.6
513.3
577.3
640.5
728.5
672.3
632.2
697.6
788.7
386.5
4.25%
5.38%
64
15.76
Buyback yield%
16.00
14.77
15.02
16.80
14.17
16.56
18.81
19.24
21.45
21.51
13.24
19.24
16.68
26
0.151
D/E ratiox
1.749
1.927
2.282
2.479
2.665
2.651
2.977
3.086
3.422
3.813
1.672
3.086
2.658
72
1.404
Enterprise value¥B
1.456
1.458
1.359
1.426
1.475
1.365
1.218
1.093
1.096
1.220
0.471
(3.73%)
(1.17%)
19
1.318
LT debt¥B
1.278
1.307
1.497
1.492
1.441
1.414
1.574
1.717
1.875
2.049
0.718
7.29%
6.37%
27
Revenue
¥1.485B
3.00%
1.00×
Cost of revenue
¥811.9M
2.98%
1.00×
Operating expenses
¥289.0M
2.48%
0.95×
Cash and investments
17.81%
Property and equipment
16.14%