1.010
Revenue¥B
1.013
1.050
1.071
1.080
1.080
1.072
1.079
1.101
1.125
1.167
1.098
1.55%
1.45%
27
15.00
Revenue growth%
16.90
18.66
15.96
16.01
17.82
16.57
19.26
20.03
19.35
20.11
2.82
19.35
18.24
78
23.14
Gross margin%
10.95
13.21
14.93
12.45
14.91
12.81
15.59
14.80
12.11
13.89
6.80
13.89
13.55
88
25.90
Operating margin%
9.07
11.82
10.18
8.23
10.08
10.42
10.85
11.42
10.17
11.32
16.53
10.85
10.30
67
24.18
Net margin%
24.48
21.63
19.00
16.75
17.41
18.40
16.52
18.31
17.06
15.90
18.38
17.06
17.86
32
18.30
P/E ratio (avg)x
8.352
7.353
7.121
6.242
5.357
5.369
4.653
4.898
4.275
4.369
8.096
4.653
5.363
73
29.52
EV/EBITx
9.090
8.828
7.962
6.929
7.012
6.757
6.373
6.493
6.618
6.167
13.33
6.493
6.843
14
29.92
FCF yield (avg)%
4.56
3.95
2.54
0.40
2.13
0.80
1.13
2.62
2.73
5.21
19.28
2.62
2.58
7
11.47
FCF margin%
3.79
4.14
2.06
3.30
3.77
5.00
7.76
7.29
4.59
5.32
19.28
5.32
4.37
29
0.480
FCF / Net incomex
0.553
0.515
0.473
0.474
0.518
0.521
0.494
0.518
0.494
0.460
1.736
0.494
0.505
82
19.72
ROIC%
10.57
11.57
10.77
10.22
8.92
7.35
6.15
3.28
1.81
1.07
8.46
3.28
8.14
75
15.20
Return on equity%
18.54
21.13
20.54
17.66
16.43
19.38
21.65
18.65
18.13
17.51
3.03
18.65
18.59
13
15.02
Return on assets%
11.21
12.07
14.52
15.95
17.32
18.59
18.64
18.36
20.45
22.31
20.04
18.64
17.84
89
0.39
EPS¥
0.48
0.45
0.41
0.39
0.39
0.41
0.41
0.40
0.39
0.41
0.44
0.90%
(0.72%)
—
22.51
EPS growth%
12.08
10.72
10.19
7.67
4.94
5.15
4.67
3.04
5.28
7.47
10.93
5.15
6.38
85
0.56
Bookvalue per sh¥
0.69
0.75
0.81
0.93
1.11
1.09
1.29
1.45
1.67
1.76
0.40
9.71%
11.39%
—
0.49
FCF per share¥
0.57
0.63
0.57
0.57
0.60
0.60
0.63
0.60
0.63
0.61
0.56
0.37%
1.92%
—
0.33
Dividend per sh¥
0.29
0.29
0.32
0.36
0.41
0.44
0.47
0.54
0.56
0.55
0.78
6.11%
7.80%
—
7.60
Div yield (avg)%
17.51
19.91
21.84
21.02
18.16
19.12
17.93
19.84
18.54
16.64
8.68
18.54
18.83
7
2.72
Payout ratio%
17.84
17.33
19.61
19.33
19.06
18.46
16.74
18.34
19.87
20.00
7.76
18.46
18.76
26
0.826
Shares (diluted)B
1.019
1.153
1.116
1.137
1.110
1.104
1.238
1.234
1.321
1.288
0.848
3.02%
2.65%
10
13.76
Buyback yield%
18.34
17.51
14.85
16.84
19.22
17.75
17.73
19.89
18.75
18.00
17.36
18.00
17.88
50
1.796
D/E ratiox
0.328
0.344
0.350
0.337
0.341
0.364
0.309
0.299
0.256
0.234
1.420
0.299
0.333
70
857.0
Enterprise value¥M
465.6
510.7
562.3
594.1
550.4
543.9
596.1
653.1
678.2
703.7
361.6
5.04%
2.81%
39
0.608
LT debt¥B
0.790
0.798
0.802
0.881
1.008
1.036
1.198
1.116
1.080
1.087
0.863
1.53%
3.45%
65
Revenue
¥1.167B
1.45%
1.00×
Cost of revenue
¥743.1M
1.57%
1.01×
Operating expenses
¥174.8M
0.86%
0.94×
Cash and investments
17.21%
Property and equipment
16.81%