1.706
Revenue¥B
4.210
4.364
4.454
4.517
4.523
4.655
4.811
4.913
5.077
5.093
1.781
2.40%
2.21%
34
3.55
Revenue growth%
22.21
22.08
20.75
23.07
24.26
23.44
25.18
27.51
25.99
24.32
7.10
25.18
23.85
22
26.99
Gross margin%
19.01
17.86
17.44
15.95
18.49
20.03
20.90
23.30
23.37
25.43
8.11
23.30
19.52
73
9.55
Operating margin%
24.84
25.09
24.10
21.25
21.05
20.26
22.85
22.44
24.76
25.75
13.95
22.85
23.47
46
3.99
Net margin%
6.85
6.76
8.75
8.43
9.48
12.13
14.47
17.43
15.30
15.56
17.40
15.30
10.81
68
27.82
P/E ratio (avg)x
44.77
52.93
52.26
53.31
62.76
72.32
68.66
76.66
87.47
84.92
28.76
76.66
65.71
89
32.47
EV/EBITx
33.25
35.56
40.04
42.00
49.10
57.00
63.61
73.82
82.26
83.00
37.34
73.82
53.05
12
10.32
FCF yield (avg)%
7.43
5.11
6.06
7.83
8.30
9.30
8.80
6.88
5.96
4.18
24.42
6.88
7.15
34
11.02
FCF margin%
33.03
33.21
31.22
32.86
33.13
33.67
33.67
31.92
33.61
31.90
6.65
33.61
33.08
92
0.338
FCF / Net incomex
2.487
2.897
3.428
3.749
3.948
4.292
4.811
5.602
6.348
7.583
1.008
5.602
4.120
57
13.56
ROIC%
20.32
18.08
18.97
19.02
20.69
22.67
25.58
23.94
25.64
27.10
11.46
25.58
21.68
35
29.84
Return on equity%
11.19
10.80
12.73
11.85
13.75
13.03
14.94
15.49
16.45
14.74
17.41
14.94
13.39
86
4.34
Return on assets%
4.11
5.71
6.67
5.89
4.86
5.86
5.12
7.78
8.33
7.36
12.14
7.36
5.88
46
0.18
EPS¥
0.46
0.45
0.45
0.41
0.45
0.46
0.44
0.39
0.41
0.41
0.20
(1.54%)
(0.11%)
—
4.24
EPS growth%
18.50
16.91
18.05
17.27
18.38
19.82
17.35
19.78
21.01
19.28
26.02
19.78
18.44
83
0.35
Bookvalue per sh¥
0.63
0.61
0.63
0.67
0.76
0.84
0.85
0.98
0.98
1.02
1.26
5.94%
4.82%
—
0.88
FCF per share¥
0.44
0.44
0.43
0.50
0.56
0.57
0.57
0.55
0.54
0.52
0.76
(1.47%)
2.58%
—
0.26
Dividend per sh¥
1.94
2.24
2.40
2.42
2.69
2.94
3.42
3.92
3.87
3.93
0.23
7.88%
8.29%
—
18.50
Div yield (avg)%
29.45
29.62
31.59
33.62
34.96
32.56
29.87
32.83
31.07
33.69
19.49
32.56
32.07
5
20.05
Payout ratio%
33.77
31.68
33.58
33.65
30.87
29.07
28.10
27.06
27.27
26.02
23.61
27.27
29.97
85
1.120
Shares (diluted)B
1.030
0.930
0.855
0.927
0.807
0.815
0.872
0.804
0.784
0.699
1.140
(2.82%)
(4.38%)
59
26.19
Buyback yield%
13.78
13.45
12.69
13.50
12.52
12.55
12.09
10.31
12.40
11.16
24.06
12.09
12.54
28
1.035
D/E ratiox
0.780
0.746
0.673
0.655
0.603
0.564
0.532
0.501
0.458
0.493
0.780
0.501
0.584
42
4.768
Enterprise value¥B
1.205
1.200
1.310
1.319
1.359
1.383
1.475
1.541
1.714
1.842
2.652
6.27%
3.52%
30
2.057
LT debt¥B
5.292
5.486
6.200
6.337
6.280
6.940
7.764
8.179
8.678
9.547
0.253
8.74%
7.57%
47
Revenue
¥5.093B
2.21%
1.00×
Cost of revenue
¥2.851B
2.32%
1.01×
Operating expenses
¥779.0M
1.51%
0.93×
Property and equipment
17.29%
Cash and investments
15.66%