0.491
Revenue¥B
0.784
0.835
0.891
0.952
1.018
1.044
1.074
1.104
1.144
1.185
0.528
3.07%
4.53%
71
29.13
Revenue growth%
1.91
3.49
5.28
3.13
1.66
0.40
0.40
3.10
4.63
3.65
19.37
3.10
3.11
28
15.50
Gross margin%
16.96
16.74
15.86
18.66
16.32
17.46
19.27
17.89
20.20
17.59
8.79
17.89
17.53
29
17.25
Operating margin%
24.34
26.40
24.37
21.58
18.77
18.48
18.40
21.15
21.82
22.92
15.73
21.15
21.70
51
13.11
Net margin%
0.40
3.31
2.87
3.40
4.06
2.72
0.40
0.40
0.40
2.58
19.68
0.40
2.65
53
21.49
P/E ratio (avg)x
11.25
10.97
10.83
11.27
11.07
11.85
12.33
11.53
12.20
13.22
15.03
12.20
11.40
55
29.13
EV/EBITx
22.31
24.56
24.39
27.39
28.60
30.75
30.11
30.02
33.36
35.66
25.61
30.75
29.31
61
2.58
FCF yield (avg)%
17.59
15.59
13.97
11.10
8.38
8.65
9.04
6.82
7.99
5.41
22.69
7.99
8.85
92
3.60
FCF margin%
18.33
21.19
20.41
17.70
17.37
14.45
16.66
14.39
12.49
14.46
5.43
14.45
17.02
87
1.746
FCF / Net incomex
0.373
0.344
0.358
0.392
0.348
0.353
0.359
0.384
0.396
0.432
1.160
0.384
0.366
30
2.24
ROIC%
10.43
7.61
5.44
4.42
5.41
7.28
7.35
5.46
8.37
8.12
28.46
7.35
7.31
66
17.53
Return on equity%
25.40
26.84
29.53
31.35
31.57
28.95
29.38
31.63
30.96
32.21
13.56
30.96
30.25
83
26.66
Return on assets%
10.65
11.20
10.10
7.96
9.76
7.98
8.16
8.92
10.49
8.07
2.54
8.16
9.34
64
1.28
EPS¥
0.96
0.97
0.96
0.99
1.02
0.98
1.02
1.03
0.92
1.02
1.34
0.03%
1.81%
—
22.40
EPS growth%
14.35
13.01
10.40
7.50
7.51
4.53
4.97
2.80
1.40
0.82
10.34
2.80
6.23
57
1.33
Bookvalue per sh¥
2.01
2.07
2.43
2.64
3.05
3.48
3.53
3.89
3.97
4.33
0.58
7.28%
8.81%
—
1.02
FCF per share¥
0.25
0.27
0.31
0.33
0.37
0.36
0.40
0.42
0.41
0.41
1.01
2.56%
4.78%
—
0.93
Dividend per sh¥
2.01
2.05
1.95
1.89
2.01
2.01
2.24
2.40
2.43
2.69
1.21
6.02%
2.84%
—
22.65
Div yield (avg)%
25.60
28.18
28.98
28.46
25.49
28.00
26.10
24.55
21.87
20.12
20.26
24.55
25.85
35
28.94
Payout ratio%
9.58
8.10
8.29
6.40
6.01
7.84
10.19
7.81
9.96
8.19
10.82
8.19
8.14
51
278.8
Shares (diluted)M
155.2
152.2
139.1
136.6
118.2
105.8
98.25
92.40
90.70
89.75
277.6
(5.36%)
(6.20%)
17
11.91
Buyback yield%
7.76
8.57
5.61
8.42
11.18
13.65
13.84
12.17
13.89
12.74
12.25
13.65
11.67
26
0.915
D/E ratiox
0.144
0.149
0.159
0.166
0.147
0.132
0.126
0.136
0.149
0.140
1.659
0.136
0.146
53
0.719
Enterprise value¥B
1.507
1.474
1.450
1.624
1.701
1.997
2.099
2.146
2.561
3.001
0.221
12.03%
6.76%
50
321.7
LT debt¥M
123.0
136.9
142.1
136.6
141.2
149.9
174.2
193.6
216.6
234.2
686.6
10.64%
7.34%
39
Revenue
¥1.185B
4.53%
1.00×
Cost of revenue
¥611.1M
4.39%
0.99×
Operating expenses
¥227.0M
5.14%
1.06×
Property and equipment
21.45%
Cash and investments
18.83%