0.490
Revenue¥B
0.653
0.698
0.749
0.800
0.845
0.917
0.996
1.057
1.128
1.233
0.512
7.85%
7.54%
51
9.44
Revenue growth%
22.05
20.99
23.17
21.69
18.81
17.45
20.12
18.94
16.83
14.35
5.73
17.45
19.53
28
14.17
Gross margin%
9.33
11.34
12.85
11.67
12.48
11.58
13.27
10.83
10.97
12.39
15.06
11.58
11.62
17
7.93
Operating margin%
17.00
16.85
16.07
17.78
19.41
18.91
18.35
17.47
16.93
15.66
29.98
17.47
17.24
60
27.50
Net margin%
16.11
13.74
15.35
17.76
15.93
13.05
12.84
10.89
13.46
12.72
11.45
12.84
13.60
45
26.33
P/E ratio (avg)x
25.63
23.76
21.51
22.52
22.60
24.20
23.49
24.99
23.29
23.34
34.90
23.49
23.42
32
25.76
EV/EBITx
10.27
9.990
11.49
13.41
13.96
14.89
15.46
14.68
14.50
16.35
20.32
14.89
14.23
18
8.87
FCF yield (avg)%
18.51
17.07
16.30
19.13
18.21
18.39
19.58
17.44
18.33
15.67
20.13
18.33
18.27
73
8.19
FCF margin%
9.89
7.97
5.22
8.19
7.31
8.89
9.49
11.89
12.08
14.07
23.10
11.89
9.19
26
0.356
FCF / Net incomex
1.169
1.256
1.143
0.991
0.933
0.926
0.919
0.823
0.867
0.921
1.115
0.919
0.930
7
19.16
ROIC%
14.05
14.37
15.37
12.63
14.82
17.37
14.88
12.75
12.65
11.58
18.15
12.75
14.21
92
29.59
Return on equity%
7.19
9.66
11.51
12.96
13.49
11.12
11.80
10.10
7.57
9.85
20.64
10.10
10.61
38
17.81
Return on assets%
13.77
13.45
15.78
14.32
12.58
14.53
17.16
18.26
16.78
15.24
14.67
16.78
14.88
43
0.31
EPS¥
0.42
0.43
0.48
0.47
0.54
0.64
0.75
0.73
0.74
0.71
0.31
5.50%
6.16%
—
18.86
EPS growth%
24.54
23.39
25.87
24.60
22.56
21.82
23.57
26.03
26.03
24.12
17.57
24.12
24.33
93
0.56
Bookvalue per sh¥
0.12
0.12
0.12
0.12
0.13
0.13
0.12
0.12
0.12
0.14
0.11
0.38%
2.58%
—
0.29
FCF per share¥
0.73
0.77
0.78
0.77
0.78
0.76
0.84
0.98
1.01
1.16
0.49
8.37%
6.12%
—
0.21
Dividend per sh¥
0.90
0.88
0.97
1.14
1.17
1.26
1.22
1.18
1.24
1.36
0.33
3.04%
5.83%
—
19.49
Div yield (avg)%
2.87
1.24
3.77
4.44
6.61
6.23
6.00
5.72
5.09
3.51
17.28
5.72
4.76
16
6.74
Payout ratio%
21.02
19.80
21.65
22.83
21.07
18.16
20.28
18.86
19.07
16.67
9.65
18.86
20.04
69
1.510
Shares (diluted)B
1.248
1.171
1.254
1.149
1.182
1.264
1.294
1.188
1.292
1.227
1.515
0.75%
(0.13%)
88
14.60
Buyback yield%
22.48
23.19
21.46
23.63
21.04
21.02
18.79
17.53
14.97
15.23
7.36
17.53
21.03
63
1.625
D/E ratiox
2.202
2.491
2.888
3.265
3.743
3.656
3.683
3.485
3.894
4.396
0.115
3.683
3.570
62
0.097
Enterprise value¥B
0.479
0.542
0.557
0.639
0.734
0.839
0.837
0.885
0.916
1.064
0.606
7.72%
8.27%
50
1.103
LT debt¥B
0.771
0.856
0.960
0.898
0.970
1.089
0.996
0.940
0.900
0.952
0.504
(0.38%)
3.19%
33
Revenue
¥1.233B
7.54%
1.00×
Cost of revenue
¥859.8M
7.53%
1.00×
Operating expenses
¥258.1M
7.68%
1.01×
Property and equipment
16.21%
Cash and investments
14.50%