2.721
Revenue¥B
3.019
3.129
3.256
3.257
3.351
3.498
3.565
3.569
3.662
3.829
2.893
2.71%
2.57%
31
2.89
Revenue growth%
23.90
23.60
24.35
23.77
25.86
27.02
26.58
25.59
24.14
22.53
3.84
25.59
24.24
62
26.77
Gross margin%
24.63
22.26
21.76
21.21
24.18
26.59
29.33
31.46
30.35
33.29
23.43
30.35
25.61
56
28.66
Operating margin%
6.77
9.15
10.79
8.19
10.03
8.56
8.07
10.99
12.70
10.36
12.39
10.36
9.59
6
15.64
Net margin%
5.00
6.43
8.21
5.28
5.34
6.81
9.47
10.03
11.69
12.44
3.93
10.03
7.51
59
25.16
P/E ratio (avg)x
42.24
45.30
51.54
56.45
64.38
70.55
76.86
77.20
88.98
105.7
11.05
77.20
67.46
56
35.18
EV/EBITx
21.63
20.56
21.79
22.81
24.36
23.37
24.05
25.36
24.33
22.59
30.60
24.05
23.09
5
26.98
FCF yield (avg)%
16.64
18.29
17.69
16.67
16.51
17.41
18.83
21.37
20.59
21.41
8.56
20.59
17.99
41
13.82
FCF margin%
8.61
7.28
10.13
12.75
10.93
13.82
16.47
18.27
20.87
19.48
12.08
18.27
13.28
79
1.786
FCF / Net incomex
0.659
0.775
0.899
0.947
1.003
1.035
1.219
1.351
1.372
1.496
1.088
1.351
1.019
16
23.47
ROIC%
17.96
15.89
18.42
16.79
14.19
13.18
12.00
10.40
11.84
10.40
23.45
11.84
13.69
23
25.87
Return on equity%
20.86
18.91
17.77
19.60
20.82
19.96
19.74
18.78
19.28
17.01
25.30
19.28
19.44
60
15.31
Return on assets%
10.35
7.55
9.75
7.92
10.27
9.01
9.25
11.35
12.07
15.01
8.00
11.35
10.01
61
0.30
EPS¥
0.31
0.30
0.28
0.28
0.28
0.30
0.28
0.27
0.24
0.23
0.32
(3.71%)
(2.32%)
—
5.07
EPS growth%
13.25
12.31
9.87
11.47
9.49
11.15
10.76
8.24
10.11
12.75
6.29
10.76
10.95
72
1.15
Bookvalue per sh¥
2.29
2.58
2.75
2.63
2.89
2.92
2.92
3.25
3.18
3.42
0.86
3.42%
4.22%
—
0.68
FCF per share¥
0.48
0.47
0.48
0.51
0.48
0.52
0.47
0.44
0.43
0.39
1.43
(4.20%)
(2.16%)
—
1.17
Dividend per sh¥
0.85
0.78
0.69
0.66
0.70
0.61
0.59
0.56
0.50
0.44
1.73
(8.60%)
(7.00%)
—
12.78
Div yield (avg)%
7.56
10.20
9.99
8.77
8.92
6.49
9.14
6.21
7.36
7.72
26.60
7.36
8.24
74
23.88
Payout ratio%
1.44
0.40
1.35
1.86
4.71
5.79
6.20
7.96
9.87
8.38
14.16
7.96
5.25
45
2.301
Shares (diluted)B
3.101
3.164
3.461
3.778
4.044
4.646
4.903
5.651
5.649
6.522
2.234
10.03%
9.38%
8
23.02
Buyback yield%
19.66
19.88
22.49
20.30
22.02
23.07
20.17
19.52
17.48
14.79
22.19
19.52
20.03
56
1.641
D/E ratiox
1.349
1.438
1.729
2.049
2.094
2.327
2.443
2.968
3.592
3.920
0.501
2.968
2.210
61
0.752
Enterprise value¥B
4.888
4.715
4.499
4.674
5.460
6.391
6.476
6.774
6.772
6.883
1.870
4.74%
4.99%
6
0.955
LT debt¥B
2.905
2.979
2.864
2.906
2.685
2.453
2.488
2.368
2.495
2.283
2.239
(3.19%)
(2.04%)
77
Revenue
¥3.829B
2.57%
1.00×
Cost of revenue
¥2.636B
2.64%
1.01×
Operating expenses
¥839.8M
3.04%
1.05×
Cash and investments
19.14%
Goodwill & intangibles
18.36%
Property and equipment
18.28%