0.654
Revenue¥B
0.669
0.734
0.783
0.838
0.915
0.971
1.054
1.152
1.244
1.321
0.700
7.64%
8.00%
77
29.77
Revenue growth%
28.48
28.51
27.37
27.47
28.46
26.69
24.03
23.88
23.22
23.99
21.75
23.99
27.03
56
12.93
Gross margin%
11.26
9.12
8.13
8.37
10.80
11.47
13.79
15.14
14.26
12.33
25.28
13.79
11.37
68
27.13
Operating margin%
13.42
14.66
16.08
15.03
12.67
10.40
12.61
11.13
11.89
13.71
16.05
11.89
13.04
44
9.16
Net margin%
22.67
22.84
22.49
23.02
25.62
25.13
22.18
23.90
26.62
23.87
20.76
23.90
23.44
39
33.45
P/E ratio (avg)x
4.492
4.664
4.743
4.666
4.225
3.784
3.337
3.448
3.689
3.308
37.66
3.448
4.005
14
36.20
EV/EBITx
22.87
22.91
23.02
22.07
23.96
22.88
22.70
19.91
20.96
20.48
24.24
20.96
22.78
38
24.97
FCF yield (avg)%
11.82
12.49
15.33
16.16
18.20
15.52
13.24
11.36
9.84
12.49
27.19
12.49
12.86
31
11.29
FCF margin%
30.13
32.36
34.60
35.62
33.09
32.01
30.47
28.81
28.20
30.32
7.92
30.32
31.24
74
0.545
FCF / Net incomex
0.490
0.529
0.488
0.530
0.566
0.554
0.571
0.525
0.457
0.488
0.635
0.525
0.527
76
15.14
ROIC%
26.22
25.51
26.14
23.28
25.88
27.88
29.82
29.15
27.61
27.55
19.46
27.88
26.89
53
7.90
Return on equity%
10.57
10.71
7.74
7.24
9.25
6.31
5.96
4.45
2.84
0.70
19.79
4.45
6.78
66
18.71
Return on assets%
15.23
17.06
18.33
19.35
21.58
19.82
21.76
23.99
21.14
23.40
7.32
21.76
20.48
47
0.34
EPS¥
0.30
0.29
0.25
0.25
0.28
0.28
0.31
0.28
0.30
0.27
0.36
(0.27%)
(0.50%)
—
20.27
EPS growth%
9.78
8.84
11.17
11.90
9.55
10.32
13.13
13.72
11.90
9.57
20.53
11.90
10.75
50
0.17
Bookvalue per sh¥
0.12
0.13
0.12
0.10
0.10
0.10
0.11
0.12
0.12
0.11
0.14
1.19%
(0.79%)
—
0.08
FCF per share¥
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.08
0.09
0.10
1.30%
0.55%
—
0.15
Dividend per sh¥
0.36
0.42
0.40
0.39
0.42
0.39
0.40
0.42
0.48
0.47
0.34
2.40%
4.09%
—
18.39
Div yield (avg)%
27.73
30.43
32.69
34.10
34.64
33.76
36.29
33.78
33.21
32.99
3.95
33.76
33.48
49
26.78
Payout ratio%
8.39
11.17
10.03
7.63
9.02
11.50
12.14
9.50
7.12
7.74
4.70
9.50
9.26
55
1.442
Shares (diluted)B
1.806
1.900
1.853
1.813
1.837
2.055
1.895
1.759
1.663
1.706
1.445
(1.46%)
(1.48%)
88
4.12
Buyback yield%
17.61
19.64
21.10
20.63
22.24
19.41
18.87
19.51
21.62
19.81
21.63
19.51
19.72
50
0.658
D/E ratiox
0.685
0.795
0.786
0.917
0.881
0.886
0.961
0.947
0.960
0.943
1.441
0.947
0.902
75
160.2
Enterprise value¥M
305.2
309.3
353.4
406.8
388.6
428.5
479.4
526.1
508.3
563.1
216.2
7.70%
6.65%
16
1.130
LT debt¥B
1.047
1.063
1.219
1.365
1.586
1.555
1.523
1.717
1.827
1.955
0.288
4.27%
6.84%
16
Revenue
¥1.321B
8.00%
1.00×
Cost of revenue
¥925.0M
8.00%
1.00×
Operating expenses
¥266.8M
7.97%
1.00×
Cash and investments
17.16%
Property and equipment
15.75%