0.865
Revenue¥B
1.178
1.295
1.430
1.532
1.684
1.809
1.930
2.098
2.246
2.439
0.911
7.69%
8.47%
57
14.20
Revenue growth%
28.78
27.43
28.94
29.04
28.39
27.56
29.28
28.20
25.70
26.48
10.95
27.56
28.29
7
3.40
Gross margin%
10.96
11.48
12.76
15.64
14.54
12.17
13.95
11.32
10.72
9.32
21.18
11.32
11.83
8
7.53
Operating margin%
27.10
28.17
29.78
30.14
28.40
26.50
25.64
26.67
28.91
30.00
15.03
26.67
28.28
52
22.79
Net margin%
30.28
28.10
31.09
29.06
28.68
30.39
33.17
30.41
30.17
32.22
14.71
30.41
30.34
19
21.93
P/E ratio (avg)x
10.55
11.22
12.02
11.46
12.76
13.98
14.81
16.62
16.52
18.44
32.54
16.52
13.37
40
17.66
EV/EBITx
12.29
11.54
12.21
11.93
12.89
13.60
13.53
12.72
14.77
17.04
33.34
13.60
12.81
14
23.91
FCF yield (avg)%
7.35
9.82
12.40
9.42
7.94
7.18
5.92
6.96
7.07
6.59
29.61
6.96
7.26
57
29.29
FCF margin%
17.92
20.41
19.59
17.98
18.80
18.78
18.10
16.37
16.33
14.33
5.26
16.37
18.04
32
0.615
FCF / Net incomex
1.477
1.269
1.372
1.327
1.378
1.424
1.233
1.239
1.143
1.104
0.476
1.233
1.298
66
2.86
ROIC%
25.89
25.96
24.75
23.13
20.75
22.95
24.59
23.68
23.34
21.09
16.85
23.34
23.51
65
14.56
Return on equity%
15.82
15.16
17.16
19.37
21.90
23.43
22.83
21.93
23.36
22.01
7.70
22.83
21.91
77
27.90
Return on assets%
22.59
19.79
21.47
21.63
23.91
21.10
22.05
23.33
21.94
23.61
12.30
22.05
22.00
31
0.56
EPS¥
0.18
0.18
0.18
0.16
0.17
0.16
0.15
0.17
0.18
0.17
0.58
(0.74%)
(1.25%)
—
22.50
EPS growth%
32.21
31.88
29.11
31.29
32.86
33.08
30.96
30.13
28.99
30.52
23.66
30.52
31.13
10
0.14
Bookvalue per sh¥
0.15
0.15
0.16
0.17
0.19
0.22
0.22
0.26
0.28
0.28
0.41
7.79%
7.66%
—
0.52
FCF per share¥
0.51
0.46
0.45
0.41
0.41
0.36
0.38
0.39
0.41
0.44
0.62
1.63%
(2.45%)
—
0.37
Dividend per sh¥
0.83
0.74
0.81
0.89
0.84
0.79
0.80
0.78
0.82
0.88
0.17
0.94%
(0.21%)
—
21.10
Div yield (avg)%
0.40
0.40
0.40
0.40
2.09
1.45
3.89
1.59
0.40
2.17
23.68
1.59
0.93
39
12.81
Payout ratio%
21.48
19.97
20.14
19.82
18.63
19.53
20.45
20.42
19.01
20.82
4.11
20.42
20.06
69
680.6
Shares (diluted)M
583.0
541.9
586.4
634.0
681.5
662.2
579.7
560.6
591.5
655.7
655.4
(0.77%)
0.09%
27
15.98
Buyback yield%
21.46
23.56
23.19
20.73
18.44
16.06
18.37
18.65
21.33
21.49
25.34
18.65
21.03
89
0.865
D/E ratiox
0.389
0.384
0.418
0.415
0.426
0.476
0.474
0.512
0.568
0.664
1.253
0.512
0.450
43
1,097
Enterprise value¥M
193.7
169.5
187.4
188.5
180.1
193.7
212.3
229.7
238.0
239.9
140.5
5.90%
1.29%
84
1.663
LT debt¥B
0.613
0.653
0.639
0.630
0.600
0.596
0.510
0.462
0.452
0.434
1.585
(6.29%)
(3.99%)
43
Revenue
¥2.439B
8.47%
1.00×
Cost of revenue
¥1.421B
8.38%
0.99×
Operating expenses
¥516.2M
8.69%
1.02×
Cash and investments
16.14%
Property and equipment
15.40%