0.526
Revenue¥B
0.727
0.784
0.833
0.898
0.965
1.040
1.112
1.195
1.307
1.375
0.571
7.34%
7.38%
80
14.57
Revenue growth%
16.71
18.72
19.54
20.10
18.70
21.65
23.63
26.00
26.40
27.71
22.71
26.00
20.88
92
16.63
Gross margin%
7.14
4.77
1.87
0.71
2.30
0.40
1.60
0.96
3.90
5.11
27.92
1.60
2.08
91
19.30
Operating margin%
30.01
27.87
30.27
29.71
30.32
27.37
27.72
27.41
27.90
29.23
13.94
27.72
28.57
51
26.34
Net margin%
10.87
12.92
12.18
9.60
9.32
11.22
11.51
13.42
12.38
12.63
12.92
12.38
11.85
26
35.00
P/E ratio (avg)x
23.29
25.77
30.49
34.80
39.25
46.74
50.31
53.79
56.07
61.98
34.18
53.79
43.00
64
34.34
EV/EBITx
39.21
37.52
37.90
38.70
37.21
37.66
37.78
43.99
45.89
49.74
14.65
43.99
38.30
82
6.59
FCF yield (avg)%
19.68
21.12
21.60
24.52
23.89
26.24
27.94
27.03
27.69
25.01
14.04
27.03
24.77
69
21.47
FCF margin%
31.46
33.51
34.60
36.46
34.80
34.76
34.06
36.63
36.27
37.62
12.82
36.27
34.78
53
0.453
FCF / Net incomex
0.227
0.236
0.219
0.199
0.190
0.205
0.189
0.191
0.204
0.220
0.562
0.204
0.204
63
25.16
ROIC%
21.59
23.94
24.48
23.79
21.51
19.66
20.54
18.94
21.86
23.73
15.53
20.54
21.73
39
5.22
Return on equity%
19.03
19.06
19.98
20.78
22.68
25.16
25.79
24.90
26.54
28.57
27.00
25.79
23.79
82
10.74
Return on assets%
8.58
10.82
12.51
13.25
12.39
13.31
16.29
18.88
16.51
16.45
15.51
16.45
13.28
45
0.61
EPS¥
0.61
0.61
0.70
0.71
0.78
0.77
0.78
0.83
0.93
0.89
0.67
2.84%
3.26%
—
29.45
EPS growth%
11.45
11.97
13.51
15.59
15.53
13.06
12.02
13.36
14.75
14.74
3.77
13.36
13.44
36
0.23
Bookvalue per sh¥
0.32
0.37
0.43
0.50
0.58
0.60
0.64
0.67
0.70
0.80
0.19
6.62%
10.82%
—
0.82
FCF per share¥
0.26
0.26
0.27
0.32
0.38
0.44
0.50
0.54
0.62
0.60
0.91
9.45%
10.85%
—
0.41
Dividend per sh¥
0.15
0.15
0.16
0.17
0.19
0.21
0.21
0.21
0.23
0.22
0.64
3.00%
5.74%
—
2.13
Div yield (avg)%
33.80
35.17
34.25
33.01
31.09
28.17
26.45
23.61
24.60
25.96
17.91
25.96
29.63
42
21.22
Payout ratio%
27.18
27.28
26.53
25.72
24.44
23.38
25.32
23.86
23.49
24.86
25.32
23.86
25.09
25
640.9
Shares (diluted)M
725.0
695.4
613.2
616.9
642.3
581.8
574.1
534.9
542.0
533.6
646.4
(3.64%)
(2.33%)
66
19.83
Buyback yield%
3.43
4.95
7.57
5.31
6.24
4.87
4.97
4.07
5.76
3.29
22.29
4.87
4.96
44
1.486
D/E ratiox
1.858
1.838
2.058
2.186
2.389
2.460
2.543
2.772
2.845
2.956
1.665
2.772
2.425
63
1,241
Enterprise value¥M
782.8
692.6
705.5
785.7
796.0
716.0
742.9
658.4
592.8
540.5
645.5
(7.45%)
(3.77%)
13
0.393
LT debt¥B
0.634
0.715
0.697
0.710
0.755
0.754
0.773
0.759
0.756
0.737
1.149
(0.48%)
2.46%
59
Revenue
¥1.375B
7.38%
1.00×
Cost of revenue
¥648.9M
7.25%
0.99×
Operating expenses
¥270.8M
7.42%
1.00×
Property and equipment
16.98%
Cash and investments
16.66%