0.825
Revenue¥B
0.702
0.748
0.786
0.827
0.871
0.914
0.971
1.016
1.064
1.093
0.898
4.63%
5.10%
73
15.36
Revenue growth%
16.97
14.33
16.21
14.83
14.89
15.15
14.40
17.22
17.03
18.76
19.04
17.03
15.68
89
10.62
Gross margin%
24.78
26.64
25.75
27.78
29.47
28.93
26.59
24.90
23.79
21.33
23.43
24.90
26.17
45
13.30
Operating margin%
22.61
19.83
17.24
16.16
18.43
16.15
13.64
16.49
18.26
16.58
4.75
16.49
16.91
34
21.09
Net margin%
3.55
3.09
1.19
0.40
1.06
0.40
0.42
0.40
1.25
1.13
7.56
0.42
1.09
14
19.56
P/E ratio (avg)x
18.40
18.11
19.43
17.25
16.83
16.02
16.70
17.43
17.49
18.45
26.59
17.43
17.46
79
36.95
EV/EBITx
33.15
30.22
27.58
28.68
28.95
32.17
28.72
29.87
29.45
27.89
19.53
29.45
29.20
8
24.87
FCF yield (avg)%
30.72
30.88
30.93
30.66
30.99
29.50
27.55
24.93
23.52
24.07
14.31
24.93
30.08
60
19.62
FCF margin%
5.74
6.50
7.23
5.62
3.98
5.80
4.54
4.80
6.48
5.00
18.19
5.00
5.68
5
1.726
FCF / Net incomex
0.223
0.238
0.250
0.219
0.231
0.205
0.201
0.189
0.171
0.180
0.587
0.189
0.212
32
25.21
ROIC%
4.33
1.63
0.40
3.14
4.92
3.85
5.83
3.16
5.29
7.40
16.47
5.29
4.09
20
26.81
Return on equity%
14.99
12.88
14.16
15.38
14.32
12.20
12.02
11.61
11.01
11.12
27.19
11.61
12.54
39
3.04
Return on assets%
17.93
17.12
17.49
18.90
21.43
20.80
18.02
17.29
19.82
19.07
29.66
19.07
18.46
13
3.78
EPS¥
4.85
5.48
5.50
5.75
5.66
5.49
6.19
7.07
6.62
6.59
3.90
3.08%
4.12%
—
18.64
EPS growth%
21.79
20.31
18.77
21.09
20.85
19.52
17.71
19.54
17.04
15.02
17.89
17.71
19.53
47
1.80
Bookvalue per sh¥
2.94
3.08
3.49
4.17
4.94
5.89
6.26
7.00
7.36
7.35
0.90
8.29%
9.93%
—
2.95
FCF per share¥
6.84
6.81
6.93
7.09
8.00
9.28
10.17
12.01
13.32
15.42
3.72
14.01%
9.34%
—
4.14
Dividend per sh¥
0.67
0.67
0.69
0.61
0.54
0.49
0.45
0.39
0.34
0.35
3.91
(8.06%)
(5.94%)
—
19.78
Div yield (avg)%
16.08
16.95
17.64
20.33
20.46
20.57
19.70
19.48
18.80
17.70
26.40
19.48
19.14
28
10.95
Payout ratio%
6.38
7.62
9.25
10.94
11.38
13.71
15.19
12.58
11.22
8.36
27.03
12.58
11.08
16
138.3
Shares (diluted)M
175.7
204.6
216.4
220.8
237.3
240.5
234.9
231.6
232.2
240.7
143.3
0.28%
2.84%
13
27.31
Buyback yield%
21.40
24.06
21.85
23.20
22.24
20.08
21.88
19.81
20.90
22.52
21.18
20.90
21.87
71
0.701
D/E ratiox
2.177
2.114
2.219
2.185
2.382
2.547
2.453
2.538
2.592
2.675
0.108
2.547
2.417
48
0.335
Enterprise value¥B
0.888
1.002
1.113
1.205
1.319
1.495
1.651
1.981
2.327
2.247
0.039
11.25%
9.77%
64
0.466
LT debt¥B
1.136
1.100
1.094
1.264
1.355
1.514
1.623
1.790
1.763
2.087
0.734
9.02%
7.20%
83
Revenue
¥1.093B
5.10%
1.00×
Cost of revenue
¥721.0M
5.20%
1.01×
Operating expenses
¥173.6M
4.37%
0.93×
Cash and investments
15.54%
Property and equipment
14.67%