11.84
Revenue¥B
9.176
9.887
10.82
11.76
12.54
13.89
15.36
16.64
18.22
19.38
12.61
9.09%
8.81%
57
5.08
Revenue growth%
29.72
30.55
29.23
28.06
25.99
27.21
27.79
26.24
24.77
22.27
17.58
26.24
27.50
55
20.78
Gross margin%
16.78
19.50
17.83
17.36
16.74
17.80
16.52
18.89
16.17
16.71
16.53
16.71
17.07
89
24.19
Operating margin%
14.31
17.13
17.07
14.69
13.36
11.99
11.48
8.96
11.30
11.90
19.51
11.48
12.68
49
10.80
Net margin%
5.65
2.83
4.21
6.53
6.84
4.06
1.20
0.40
0.92
1.20
29.30
1.20
3.45
5
13.04
P/E ratio (avg)x
8.322
8.343
8.462
8.192
7.495
6.410
6.560
6.434
5.666
5.195
23.32
6.410
7.027
71
19.25
EV/EBITx
26.75
29.66
34.29
35.88
40.41
41.01
45.81
50.26
51.59
56.71
27.84
50.26
40.71
71
12.38
FCF yield (avg)%
15.58
17.83
20.64
19.57
16.60
14.66
17.26
18.91
21.64
18.72
7.79
18.72
18.28
31
5.54
FCF margin%
34.92
36.74
38.51
38.36
39.55
40.03
42.05
43.98
43.66
42.77
6.59
42.77
39.79
22
0.109
FCF / Net incomex
2.325
2.288
2.571
2.819
3.047
3.555
3.358
3.821
3.800
4.161
0.698
3.800
3.203
68
11.36
ROIC%
18.79
16.56
17.85
18.17
21.09
21.70
22.54
23.68
26.20
25.41
6.49
23.68
21.40
26
4.01
Return on equity%
19.91
22.37
22.76
23.74
25.12
26.07
26.37
24.06
22.09
19.91
2.52
24.06
23.25
77
16.80
Return on assets%
18.39
19.71
17.77
20.32
19.23
18.74
18.11
16.98
17.11
18.38
25.80
18.11
18.39
5
0.49
EPS¥
0.42
0.49
0.49
0.49
0.55
0.59
0.59
0.64
0.64
0.65
0.55
3.45%
6.06%
—
22.90
EPS growth%
25.80
23.63
20.88
19.18
20.27
22.05
21.66
19.03
18.45
18.19
21.69
19.03
20.57
93
0.39
Bookvalue per sh¥
0.22
0.20
0.19
0.17
0.16
0.17
0.17
0.14
0.13
0.13
0.11
(3.56%)
(4.98%)
—
0.46
FCF per share¥
0.16
0.16
0.16
0.15
0.16
0.16
0.15
0.16
0.16
0.16
0.60
0.32%
0.64%
—
0.38
Dividend per sh¥
0.47
0.53
0.58
0.56
0.59
0.60
0.57
0.66
0.72
0.70
0.46
3.63%
4.22%
—
12.04
Div yield (avg)%
7.07
5.14
7.37
6.83
6.74
4.26
4.05
3.27
5.09
8.03
19.26
4.26
5.94
65
3.13
Payout ratio%
24.72
23.70
24.70
22.49
22.08
23.92
25.64
27.48
26.25
24.12
23.54
25.64
24.41
67
18.57
Shares (diluted)B
16.32
14.56
14.28
13.99
15.37
14.54
14.10
13.19
12.31
12.30
17.93
(4.36%)
(2.57%)
6
24.68
Buyback yield%
18.03
18.42
16.61
14.32
12.91
13.38
15.94
15.59
18.35
15.62
4.51
15.62
15.78
93
0.364
D/E ratiox
0.867
0.937
1.082
1.039
1.037
1.202
1.161
1.100
1.105
1.146
0.993
1.146
1.091
54
22.74
Enterprise value¥B
2.685
2.508
2.463
2.230
2.192
2.466
2.266
2.260
2.575
2.848
20.98
5.38%
0.76%
59
16.52
LT debt¥B
18.24
20.39
19.05
20.39
21.66
22.05
24.15
22.43
19.92
21.66
11.07
—
1.19%
13
Revenue
¥19.38B
8.81%
1.00×
Cost of revenue
¥12.06B
8.68%
0.99×
Operating expenses
¥3.522B
8.84%
1.00×
Cash and investments
15.14%
Property and equipment
14.78%