1.021
Revenue¥B
0.890
0.932
0.965
1.000
1.055
1.089
1.139
1.168
1.204
1.276
1.072
3.86%
3.93%
25
10.35
Revenue growth%
22.02
21.94
21.28
22.23
24.07
24.77
22.00
22.81
22.39
22.12
14.36
22.39
22.17
49
3.81
Gross margin%
19.44
18.49
20.92
20.14
19.86
20.05
21.78
22.28
24.53
24.00
10.72
22.28
20.53
74
29.35
Operating margin%
18.54
16.72
14.40
13.37
12.25
13.95
11.16
9.90
8.68
8.74
21.25
9.90
12.81
60
22.54
Net margin%
15.81
15.35
16.30
15.66
13.26
11.95
13.57
11.07
8.50
7.63
23.53
11.07
13.41
56
34.65
P/E ratio (avg)x
13.19
11.74
12.67
11.28
10.27
9.836
9.539
9.639
8.882
8.869
18.36
9.539
10.05
76
25.00
EV/EBITx
49.71
55.29
59.05
60.58
58.67
65.31
73.23
75.38
76.99
79.51
8.270
75.38
62.94
68
22.46
FCF yield (avg)%
26.87
25.37
26.11
26.47
27.90
29.92
29.54
30.67
29.89
30.16
17.29
29.92
28.72
17
12.51
FCF margin%
20.21
18.52
20.39
21.67
22.96
23.53
21.33
21.14
18.84
21.11
7.01
21.14
21.12
36
0.299
FCF / Net incomex
1.760
1.870
1.788
1.934
2.146
2.280
2.128
2.351
2.379
2.171
0.965
2.280
2.137
21
16.84
ROIC%
11.45
13.66
13.23
11.73
10.29
11.10
9.41
8.93
7.08
8.77
13.12
8.93
10.70
30
11.85
Return on equity%
0.40
0.40
0.40
2.56
2.08
1.42
0.40
1.87
2.38
3.49
5.05
1.87
1.64
74
28.62
Return on assets%
3.33
0.79
0.40
2.82
3.59
3.45
1.43
0.83
2.79
3.00
2.73
2.79
2.81
67
0.49
EPS¥
0.65
0.74
0.81
0.79
0.73
0.75
0.70
0.78
0.73
0.73
0.52
(0.23%)
1.71%
—
3.18
EPS growth%
0.48
2.41
0.60
0.40
2.97
2.76
0.43
0.40
2.44
5.12
19.20
2.44
1.50
63
1.04
Bookvalue per sh¥
1.21
1.33
1.38
1.57
1.79
2.01
2.11
2.47
2.44
2.42
0.80
6.18%
7.49%
—
1.90
FCF per share¥
1.66
1.73
1.83
1.72
1.68
1.51
1.45
1.32
1.35
1.43
0.91
(3.18%)
(0.63%)
—
1.92
Dividend per sh¥
0.92
1.00
0.91
0.93
0.96
0.93
0.94
1.02
0.96
1.09
1.16
2.58%
0.63%
—
24.29
Div yield (avg)%
28.97
27.04
26.78
27.60
27.90
30.83
31.24
31.45
28.53
26.22
6.11
30.83
28.21
82
20.33
Payout ratio%
19.01
19.87
17.90
20.34
19.19
19.24
17.67
17.42
14.72
16.13
6.28
17.42
18.45
78
299.0
Shares (diluted)M
208.9
221.2
236.5
235.9
213.1
228.3
196.8
187.0
201.0
204.2
310.2
(0.85%)
(0.43%)
88
22.29
Buyback yield%
16.35
17.13
20.11
19.41
22.26
25.11
22.31
22.52
22.84
23.02
21.65
22.84
22.28
60
0.305
D/E ratiox
0.702
0.683
0.678
0.588
0.596
0.624
0.655
0.634
0.606
0.544
0.273
0.624
0.629
79
655.5
Enterprise value¥M
807.5
876.6
806.9
870.8
904.9
959.6
819.9
807.3
815.9
755.7
185.5
(3.54%)
(1.18%)
51
1.001
LT debt¥B
1.070
0.955
0.901
0.836
0.864
0.917
0.898
0.859
0.854
0.919
0.599
1.25%
(2.50%)
26
Revenue
¥1.276B
3.93%
1.00×
Cost of revenue
¥664.7M
4.00%
1.01×
Operating expenses
¥284.5M
4.13%
1.02×
Property and equipment
18.85%
Cash and investments
15.73%