1.518
Revenue¥B
1.806
1.846
1.899
1.972
1.989
2.042
2.105
2.139
2.164
2.237
1.645
2.37%
2.44%
52
26.45
Revenue growth%
16.18
16.88
17.30
18.22
18.33
16.46
14.40
16.01
13.25
13.90
8.89
14.40
16.32
14
14.58
Gross margin%
27.92
29.24
29.49
27.27
26.85
24.95
25.21
25.90
24.78
26.70
4.56
25.21
26.78
47
14.51
Operating margin%
15.32
16.11
17.39
18.06
15.50
17.71
19.35
22.13
20.07
20.43
2.33
20.07
17.89
48
7.73
Net margin%
18.24
20.78
21.61
23.25
21.42
24.19
24.74
25.96
23.79
22.08
29.65
24.19
22.67
59
22.95
P/E ratio (avg)x
34.49
37.87
36.58
41.55
44.71
49.50
48.67
51.95
54.80
62.32
8.755
51.95
46.69
41
19.56
EV/EBITx
16.32
16.29
17.67
17.56
20.15
20.79
20.97
24.18
25.64
24.70
7.188
24.18
20.47
24
4.25
FCF yield (avg)%
21.63
19.67
18.58
16.19
14.97
12.87
13.93
11.88
12.68
12.73
12.70
12.73
14.45
42
2.09
FCF margin%
17.17
15.13
14.07
13.73
14.37
13.06
11.49
10.96
12.05
9.68
22.39
11.49
13.40
65
1.090
FCF / Net incomex
1.940
2.087
2.018
2.082
2.068
2.211
2.621
2.872
2.771
3.026
0.488
2.771
2.149
84
12.34
ROIC%
14.42
15.40
15.26
18.16
18.65
17.40
19.79
17.12
19.76
20.81
24.74
19.76
17.78
54
18.44
Return on equity%
24.98
26.95
24.17
27.03
25.58
25.51
26.01
28.19
25.61
25.36
28.42
25.61
25.60
14
21.38
Return on assets%
23.78
24.58
22.36
22.98
23.37
22.72
21.75
23.46
22.53
21.38
21.90
22.53
22.85
37
0.23
EPS¥
1.09
1.07
1.15
1.19
1.20
1.17
1.24
1.31
1.38
1.33
0.25
2.03%
3.25%
—
26.43
EPS growth%
26.83
25.66
26.57
24.14
25.77
27.08
25.55
27.47
25.98
28.38
23.59
27.08
26.27
84
0.52
Bookvalue per sh¥
0.74
0.75
0.70
0.74
0.70
0.63
0.61
0.62
0.65
0.61
0.17
(2.53%)
(3.34%)
—
0.12
FCF per share¥
0.37
0.34
0.31
0.33
0.36
0.33
0.34
0.38
0.33
0.37
0.63
0.61%
0.34%
—
0.25
Dividend per sh¥
0.86
0.83
0.87
0.93
1.00
1.13
1.09
1.19
1.24
1.43
0.68
7.48%
5.48%
—
8.52
Div yield (avg)%
11.03
8.32
11.30
14.21
13.55
14.19
13.17
12.15
13.02
13.65
12.66
13.17
13.10
79
4.36
Payout ratio%
12.08
11.16
9.81
11.69
9.53
8.94
9.66
11.97
14.52
16.08
14.40
11.97
11.43
29
1.637
Shares (diluted)B
1.154
1.121
1.075
0.970
1.019
0.943
0.888
0.801
0.799
0.694
1.703
(7.40%)
(4.20%)
41
12.39
Buyback yield%
17.47
14.72
13.67
14.65
17.08
19.31
19.71
19.02
17.60
20.53
2.16
19.31
17.54
60
1.563
D/E ratiox
1.539
1.427
1.399
1.485
1.627
1.795
1.899
1.874
1.726
1.667
1.795
1.795
1.647
91
1.058
Enterprise value¥B
1.058
1.010
1.043
0.956
0.965
0.960
1.031
1.118
1.147
1.082
0.922
2.32%
0.25%
31
0.810
LT debt¥B
2.338
2.717
3.286
3.255
3.821
3.738
4.325
4.248
4.997
5.613
1.706
7.99%
10.02%
90
Revenue
¥2.237B
2.44%
1.00×
Cost of revenue
¥1.566B
2.44%
1.00×
Operating expenses
¥369.2M
3.19%
1.08×
Cash and investments
17.63%
Property and equipment
15.24%