0.268
Revenue¥B
0.913
0.982
1.032
1.081
1.141
1.200
1.305
1.400
1.487
1.564
0.287
6.50%
6.10%
27
8.17
Revenue growth%
20.79
20.86
21.35
24.17
22.76
20.96
23.24
21.89
19.74
20.27
14.82
20.96
21.15
48
12.81
Gross margin%
19.47
18.73
20.83
20.03
22.03
20.23
18.63
21.08
18.65
20.80
27.86
20.23
20.13
87
29.40
Operating margin%
30.06
32.40
33.75
31.18
29.34
27.24
29.71
29.53
31.96
29.55
7.26
29.55
29.89
7
26.57
Net margin%
10.89
13.21
15.00
13.08
13.64
14.70
14.47
13.29
11.60
11.35
7.87
13.29
13.25
76
17.90
P/E ratio (avg)x
8.350
9.254
10.17
9.390
10.08
10.05
10.85
11.76
11.61
11.94
11.08
11.61
10.13
22
23.94
EV/EBITx
19.05
21.48
24.08
24.61
26.03
26.10
24.23
24.17
22.82
26.35
10.93
24.23
24.20
93
21.89
FCF yield (avg)%
22.51
24.88
24.30
22.73
24.59
27.38
29.87
29.13
31.07
29.36
17.02
29.36
26.13
60
12.56
FCF margin%
14.05
16.82
17.52
15.54
17.02
17.28
14.71
15.65
14.04
15.98
14.93
15.65
15.81
53
1.600
FCF / Net incomex
0.345
0.294
0.316
0.332
0.310
0.326
0.319
0.302
0.268
0.256
0.500
0.302
0.313
26
10.85
ROIC%
13.41
12.47
12.48
9.81
11.08
10.36
8.23
10.01
10.41
8.26
21.57
10.01
10.39
64
23.97
Return on equity%
6.55
6.79
5.91
6.50
8.24
7.17
6.82
7.81
8.57
6.78
14.85
7.17
6.80
41
6.28
Return on assets%
23.60
26.02
28.21
25.47
25.08
23.77
22.41
22.08
23.61
24.29
17.58
23.61
24.03
18
0.55
EPS¥
2.10
1.86
1.96
1.76
1.90
1.92
1.79
1.61
1.59
1.44
0.57
(5.41%)
(2.71%)
—
19.92
EPS growth%
21.54
24.38
23.04
25.33
27.20
29.92
29.90
30.01
28.75
31.23
17.14
29.92
27.97
53
2.27
Bookvalue per sh¥
2.27
1.97
1.94
2.10
1.88
1.73
1.69
1.49
1.47
1.35
2.00
(6.46%)
(4.87%)
—
1.81
FCF per share¥
1.70
1.47
1.51
1.29
1.21
1.21
1.11
0.97
0.92
0.87
0.61
(6.41%)
(6.54%)
—
1.41
Dividend per sh¥
3.29
3.72
4.28
4.80
4.57
4.38
4.95
5.06
5.68
5.88
3.03
5.18%
6.99%
—
24.05
Div yield (avg)%
15.06
15.83
13.30
13.86
16.13
13.91
14.82
12.74
15.59
15.01
2.08
14.82
14.91
87
25.81
Payout ratio%
15.01
17.84
16.68
19.57
18.56
16.97
18.32
19.65
21.34
18.64
9.38
18.64
18.44
30
215.2
Shares (diluted)M
339.6
317.8
343.8
385.6
357.2
322.2
363.3
405.4
380.3
421.0
225.9
3.34%
2.81%
94
27.61
Buyback yield%
11.39
10.14
7.51
7.06
4.11
2.91
1.91
3.89
4.29
3.03
20.58
3.03
4.20
62
0.160
D/E ratiox
1.915
1.693
1.624
1.720
1.658
1.676
1.654
1.629
1.686
1.681
1.791
1.676
1.678
49
1,260
Enterprise value¥M
246.7
288.1
295.4
299.7
336.2
324.8
337.2
343.4
383.8
368.6
76.28
1.86%
4.38%
9
0.902
LT debt¥B
1.174
1.177
1.237
1.208
1.283
1.188
1.303
1.216
1.153
1.245
0.235
(0.61%)
0.05%
91
Revenue
¥1.564B
6.10%
1.00×
Cost of revenue
¥991.9M
6.46%
1.03×
Operating expenses
¥345.3M
5.55%
0.95×
Cash and investments
18.45%
Property and equipment
18.12%