0.958
Revenue¥B
0.488
0.512
0.554
0.593
0.635
0.678
0.729
0.764
0.802
0.855
1.070
6.15%
6.44%
27
14.13
Revenue growth%
33.47
34.81
36.81
37.82
38.70
38.14
40.26
37.40
37.99
40.64
8.07
38.14
37.91
7
15.96
Gross margin%
21.15
19.89
21.71
22.84
22.41
21.67
19.19
16.54
18.38
15.77
9.72
18.38
20.52
85
3.62
Operating margin%
29.36
29.66
31.36
31.63
30.28
31.71
30.98
29.79
29.40
30.74
23.65
30.74
30.51
6
10.25
Net margin%
6.42
5.52
6.71
9.30
11.76
13.64
12.72
14.90
13.00
12.97
22.78
13.00
12.24
28
21.73
P/E ratio (avg)x
12.21
11.38
11.35
11.45
9.747
9.424
8.492
8.005
7.816
7.044
21.48
8.005
9.586
17
11.16
EV/EBITx
36.76
36.14
36.32
40.19
37.11
34.08
36.99
38.61
43.57
46.23
20.26
38.61
37.05
42
24.61
FCF yield (avg)%
22.85
25.27
27.52
25.38
24.92
23.42
23.81
23.73
25.69
25.83
11.98
23.81
25.10
88
23.14
FCF margin%
23.75
22.07
24.16
22.74
20.53
17.85
20.47
23.32
20.44
20.50
6.03
20.47
21.30
39
0.218
FCF / Net incomex
1.108
1.040
1.010
1.095
1.043
1.016
1.032
0.984
1.007
1.052
0.936
1.016
1.036
18
17.15
ROIC%
10.85
7.98
7.10
7.43
5.73
6.46
4.03
6.88
6.04
6.62
11.36
6.46
6.75
82
24.38
Return on equity%
10.16
7.98
10.68
13.50
15.60
13.93
11.08
12.53
12.72
10.40
8.72
12.53
11.81
9
10.88
Return on assets%
24.87
24.07
21.74
22.03
24.42
22.91
21.27
19.67
21.65
21.59
25.90
21.59
21.89
29
0.32
EPS¥
0.37
0.40
0.37
0.39
0.42
0.47
0.45
0.45
0.44
0.50
0.35
3.73%
4.27%
—
29.96
EPS growth%
7.88
5.71
7.35
9.54
8.14
6.47
4.37
3.84
5.69
5.90
17.38
5.69
6.18
78
0.22
Bookvalue per sh¥
0.16
0.17
0.15
0.14
0.13
0.12
0.13
0.13
0.13
0.13
0.14
(0.97%)
(1.79%)
—
0.53
FCF per share¥
0.25
0.26
0.28
0.32
0.36
0.32
0.33
0.33
0.30
0.33
0.35
(1.41%)
4.22%
—
0.37
Dividend per sh¥
0.55
0.60
0.63
0.66
0.63
0.67
0.65
0.64
0.70
0.64
0.56
0.48%
2.87%
—
24.18
Div yield (avg)%
19.92
18.21
18.91
18.98
16.48
17.28
15.88
14.04
12.81
15.57
28.48
15.57
16.88
18
24.72
Payout ratio%
25.76
27.49
24.98
23.01
23.15
22.66
21.66
23.27
22.23
24.93
18.61
22.66
23.21
67
864.1
Shares (diluted)M
812.3
834.5
872.6
971.4
978.0
861.8
930.7
826.4
857.5
897.5
839.4
(1.70%)
1.68%
54
14.31
Buyback yield%
17.99
19.70
22.32
19.87
16.93
18.15
17.25
19.93
18.06
19.32
4.87
18.15
18.73
31
0.413
D/E ratiox
1.685
1.763
1.936
2.187
2.029
2.087
2.068
2.060
2.325
2.519
1.385
2.087
2.064
72
1,077
Enterprise value¥M
834.6
852.2
805.4
798.4
862.6
764.2
701.7
693.1
616.3
528.6
470.8
(9.33%)
(4.33%)
41
955.8
LT debt¥M
292.3
297.8
263.6
286.1
292.2
277.4
272.0
252.6
239.1
255.2
931.8
(2.68%)
(2.47%)
66
Revenue
¥855.2M
6.44%
1.00×
Cost of revenue
¥598.6M
6.52%
1.01×
Operating expenses
¥174.8M
6.60%
1.02×
Property and equipment
15.99%
Cash and investments
15.41%