1.638
Revenue¥B
1.144
1.202
1.286
1.366
1.464
1.543
1.615
1.691
1.770
1.891
1.747
5.26%
5.60%
67
3.25
Revenue growth%
28.44
29.08
26.48
27.43
29.42
30.46
29.14
30.15
28.35
25.64
7.08
29.14
28.76
26
9.61
Gross margin%
22.53
23.59
22.73
25.53
26.09
27.62
26.79
25.14
22.44
21.43
23.58
25.14
24.37
81
7.17
Operating margin%
15.18
16.69
17.20
18.94
20.04
17.47
16.73
19.35
21.26
18.70
29.91
18.70
18.09
9
21.25
Net margin%
2.48
0.40
0.40
2.90
3.82
6.37
4.16
1.55
1.11
3.68
7.67
3.68
2.69
64
35.76
P/E ratio (avg)x
13.93
13.04
11.70
11.58
11.06
10.58
11.85
13.30
12.57
13.49
34.32
12.57
12.21
31
18.08
EV/EBITx
35.69
38.97
40.00
42.19
45.65
44.17
42.44
42.68
45.25
48.31
11.11
44.17
42.56
21
9.34
FCF yield (avg)%
8.08
7.61
6.53
4.28
6.19
6.66
7.04
7.85
6.05
6.18
12.74
6.66
6.59
25
4.43
FCF margin%
25.30
26.68
24.03
24.29
22.99
23.14
21.55
24.23
26.77
24.97
8.20
24.23
24.26
55
1.689
FCF / Net incomex
0.614
0.625
0.676
0.648
0.736
0.741
0.693
0.713
0.674
0.756
0.438
0.713
0.684
49
3.41
ROIC%
15.03
17.60
16.49
16.83
15.05
16.49
17.66
19.51
21.15
21.85
21.74
19.51
17.21
62
12.50
Return on equity%
21.35
24.34
24.25
26.22
29.05
27.06
26.41
25.50
26.47
27.68
14.58
26.47
26.32
6
25.62
Return on assets%
28.73
26.12
25.29
28.17
29.16
26.88
24.53
22.18
23.71
24.79
4.51
24.53
25.71
37
0.14
EPS¥
0.53
0.57
0.59
0.70
0.75
0.84
0.95
1.05
1.05
1.18
0.15
9.50%
9.51%
—
29.41
EPS growth%
8.61
6.24
6.07
4.33
5.94
7.61
9.91
11.40
11.10
11.99
22.20
11.10
8.11
15
0.09
Bookvalue per sh¥
0.49
0.48
0.51
0.46
0.46
0.50
0.55
0.56
0.52
0.46
0.25
0.16%
(0.16%)
—
0.10
FCF per share¥
0.35
0.38
0.38
0.38
0.36
0.37
0.35
0.35
0.40
0.38
0.27
0.74%
0.36%
—
0.11
Dividend per sh¥
0.14
0.14
0.14
0.16
0.18
0.19
0.17
0.20
0.22
0.24
0.27
5.39%
6.23%
—
5.71
Div yield (avg)%
20.68
17.84
18.23
17.83
16.60
17.19
14.28
14.64
13.35
13.35
5.93
14.28
16.90
40
4.16
Payout ratio%
6.50
8.33
9.51
12.08
14.08
14.22
15.17
12.32
9.99
7.22
2.71
12.32
11.03
6
3.570
Shares (diluted)B
4.802
5.569
6.232
5.939
6.762
7.589
8.034
8.610
8.913
9.692
3.495
7.47%
7.39%
68
17.53
Buyback yield%
17.24
15.92
17.87
20.05
19.21
17.42
15.61
13.82
11.13
9.33
23.47
13.82
16.58
8
1.762
D/E ratiox
0.517
0.525
0.500
0.527
0.561
0.555
0.504
0.474
0.464
0.527
1.541
0.504
0.521
82
2.021
Enterprise value¥B
2.188
2.253
1.917
1.979
1.704
1.717
1.585
1.506
1.376
1.296
0.423
(5.32%)
(5.84%)
13
1.247
LT debt¥B
2.860
3.333
3.353
3.470
3.867
3.792
3.853
4.046
4.227
4.438
1.458
2.79%
6.22%
75
Revenue
¥1.891B
5.60%
1.00×
Cost of revenue
¥1.053B
5.39%
0.98×
Operating expenses
¥320.1M
5.19%
0.96×
Property and equipment
16.40%
Cash and investments
14.58%