11.37
Revenue¥B
10.16
10.93
11.65
12.16
12.85
13.35
13.81
14.90
15.92
17.02
12.12
5.77%
5.85%
7
27.74
Revenue growth%
25.14
25.54
23.46
21.85
20.11
19.39
21.92
21.01
21.39
20.15
25.28
21.01
21.62
10
6.61
Gross margin%
0.40
0.40
1.85
3.52
0.99
2.43
4.35
3.65
5.64
8.10
7.94
4.35
2.97
78
5.91
Operating margin%
24.75
26.13
27.05
26.68
28.44
27.74
30.48
31.68
31.89
30.39
11.98
30.48
28.09
27
28.29
Net margin%
8.93
10.59
9.12
6.18
5.78
8.68
9.62
7.34
7.73
7.72
4.01
7.73
8.21
42
22.28
P/E ratio (avg)x
17.76
19.70
19.43
22.03
22.91
22.47
21.26
22.62
23.47
26.32
23.44
22.62
22.25
80
15.47
EV/EBITx
16.77
18.36
19.58
23.10
24.95
29.52
29.72
28.97
28.46
29.52
6.449
29.52
26.70
23
19.14
FCF yield (avg)%
19.76
19.31
21.39
23.30
24.57
24.16
25.48
26.87
24.86
24.59
28.21
24.86
24.36
13
16.04
FCF margin%
6.11
3.56
2.64
1.76
1.74
1.78
3.33
0.60
0.40
0.40
13.08
0.60
1.77
13
1.312
FCF / Net incomex
1.769
1.707
1.749
1.765
1.734
1.676
1.693
1.656
1.528
1.506
0.995
1.656
1.700
79
22.70
ROIC%
21.08
21.69
20.30
22.99
20.25
19.92
22.78
23.43
22.30
23.78
18.05
22.78
22.00
42
3.98
Return on equity%
21.17
24.05
26.73
26.83
25.01
24.17
26.31
29.20
26.93
25.11
14.46
26.31
25.71
15
25.81
Return on assets%
25.07
26.61
26.91
25.57
27.92
29.36
31.54
34.48
32.57
29.57
18.82
31.54
28.64
36
0.44
EPS¥
0.61
0.63
0.64
0.71
0.73
0.71
0.69
0.82
0.83
0.89
0.46
4.06%
3.72%
—
2.77
EPS growth%
0.40
1.94
4.19
3.35
4.38
6.63
4.86
3.10
1.72
2.52
27.05
3.10
3.22
35
0.47
Bookvalue per sh¥
0.25
0.30
0.31
0.31
0.36
0.41
0.49
0.49
0.58
0.58
0.51
10.08%
9.73%
—
0.57
FCF per share¥
0.59
0.62
0.59
0.67
0.76
0.88
0.88
0.86
0.96
1.01
0.43
5.80%
6.03%
—
0.26
Dividend per sh¥
0.23
0.23
0.22
0.21
0.18
0.18
0.16
0.17
0.16
0.15
0.13
(3.15%)
(3.81%)
—
22.83
Div yield (avg)%
29.45
29.26
28.76
26.73
27.67
26.64
23.86
26.04
27.34
28.37
5.29
26.64
27.51
88
17.67
Payout ratio%
15.71
18.00
20.44
18.63
17.75
18.72
17.93
15.11
13.34
15.80
17.55
15.80
17.84
36
24.26
Shares (diluted)B
27.54
29.33
29.39
28.11
27.96
31.32
30.83
29.73
33.38
33.26
23.53
3.53%
2.67%
33
3.46
Buyback yield%
0.88
1.60
0.40
0.40
0.82
0.40
0.40
0.73
0.40
1.09
23.03
0.40
0.56
11
1.180
D/E ratiox
1.025
1.157
1.305
1.359
1.303
1.348
1.469
1.675
1.785
1.711
1.129
1.675
1.354
84
9.748
Enterprise value¥B
6.279
6.613
6.408
6.267
6.372
6.356
6.534
7.297
7.338
7.589
15.63
3.55%
1.52%
54
11.10
LT debt¥B
15.27
15.46
17.78
19.02
20.24
22.43
22.46
22.84
24.14
22.35
7.816
2.01%
5.01%
61
Revenue
¥17.02B
5.85%
1.00×
Cost of revenue
¥11.16B
5.87%
1.00×
Operating expenses
¥4.113B
5.14%
0.93×
Property and equipment
20.02%
Cash and investments
15.21%