1.926
Revenue¥B
3.127
3.381
3.663
3.804
3.996
4.196
4.401
4.647
4.870
5.173
2.149
5.30%
5.93%
85
15.01
Revenue growth%
15.58
17.56
19.62
17.51
19.91
19.39
19.22
16.48
17.29
16.28
11.35
17.29
17.53
53
8.96
Gross margin%
15.95
14.16
12.00
13.35
12.90
12.82
10.47
8.26
7.57
9.11
2.32
9.11
12.41
5
6.52
Operating margin%
21.68
20.22
18.41
20.77
23.75
25.73
25.53
23.18
24.84
22.78
29.74
24.84
22.98
10
9.35
Net margin%
3.12
2.94
5.17
3.07
1.26
3.22
5.82
3.53
1.88
3.58
25.03
3.53
3.17
72
8.823
P/E ratio (avg)x
17.91
20.05
20.43
21.69
25.46
25.15
28.24
32.90
33.25
33.41
11.25
32.90
25.30
68
12.29
EV/EBITx
5.715
5.369
4.838
5.256
5.727
6.260
6.534
6.795
6.056
6.087
27.17
6.260
5.892
12
21.81
FCF yield (avg)%
17.62
16.16
14.11
12.18
11.83
11.17
10.04
11.36
9.72
8.81
25.09
10.04
11.59
52
4.11
FCF margin%
30.68
29.72
29.44
31.75
30.42
29.00
27.68
26.76
25.74
27.06
4.87
27.06
29.22
18
1.191
FCF / Net incomex
0.869
0.902
0.956
0.839
0.843
0.746
0.650
0.605
0.564
0.576
1.324
0.605
0.793
40
12.37
ROIC%
12.06
9.71
7.20
9.60
12.40
10.61
12.52
14.10
14.57
14.41
3.07
14.10
12.23
29
14.79
Return on equity%
6.89
8.04
10.29
9.15
12.01
13.16
13.32
12.73
14.97
17.41
26.83
13.32
12.37
17
23.96
Return on assets%
22.32
23.34
24.43
24.89
22.37
20.09
21.32
19.10
21.35
22.37
10.18
21.32
22.35
41
0.65
EPS¥
1.32
1.23
1.26
1.25
1.12
1.10
1.18
1.06
1.14
1.11
0.72
(0.07%)
(1.13%)
—
5.51
EPS growth%
6.49
6.06
6.29
8.98
9.37
10.88
9.76
11.07
12.70
11.76
29.36
11.07
9.57
81
0.97
Bookvalue per sh¥
0.78
0.76
0.70
0.68
0.74
0.83
0.84
0.85
0.79
0.72
1.15
(0.71%)
(0.43%)
—
1.10
FCF per share¥
1.27
1.32
1.52
1.71
1.80
1.85
2.22
2.42
2.75
3.08
1.17
11.34%
11.00%
—
0.32
Dividend per sh¥
0.48
0.52
0.55
0.62
0.71
0.81
0.91
0.97
0.97
1.00
0.83
7.19%
7.36%
—
22.37
Div yield (avg)%
22.92
23.64
23.13
21.52
20.15
21.03
18.35
17.87
19.67
22.21
28.74
19.67
21.28
87
25.69
Payout ratio%
2.22
0.47
3.31
2.31
4.18
4.81
7.47
7.99
10.22
9.79
25.01
7.99
4.50
90
3.161
Shares (diluted)B
2.163
1.983
1.706
1.453
1.301
1.290
1.275
1.269
1.258
1.137
3.301
(2.65%)
(6.53%)
11
28.76
Buyback yield%
23.11
23.65
22.09
20.12
19.23
18.05
16.29
18.44
20.72
20.84
28.70
18.44
20.42
21
0.568
D/E ratiox
1.443
1.452
1.345
1.513
1.520
1.630
1.520
1.532
1.716
1.707
1.556
1.630
1.520
67
1.730
Enterprise value¥B
1.689
1.870
1.971
2.332
2.606
2.574
2.590
2.754
3.243
3.437
0.557
5.69%
7.54%
84
1.664
LT debt¥B
1.666
1.506
1.357
1.288
1.224
1.200
1.203
1.174
1.045
1.013
1.719
(3.71%)
(6.30%)
67
Revenue
¥5.173B
5.93%
1.00×
Cost of revenue
¥2.589B
5.78%
0.99×
Operating expenses
¥760.2M
5.64%
0.97×
Cash and investments
21.27%
Property and equipment
14.86%
Goodwill & intangibles
13.82%