1.102
Revenue¥B
0.808
0.857
0.881
0.919
0.947
1.002
1.048
1.090
1.170
1.245
1.208
5.62%
4.86%
55
17.36
Revenue growth%
3.87
2.15
0.40
0.40
0.57
0.40
1.44
0.40
0.95
1.16
3.94
0.95
0.76
16
13.27
Gross margin%
7.05
6.84
9.63
10.20
9.27
7.98
6.54
6.31
8.28
8.75
20.53
7.98
8.13
7
22.47
Operating margin%
21.30
21.48
22.51
21.48
22.48
22.37
24.82
24.72
22.88
20.67
19.20
22.88
22.42
15
20.95
Net margin%
27.05
26.11
23.26
24.78
23.17
22.85
24.28
24.18
26.90
26.26
20.98
24.28
24.53
6
15.52
P/E ratio (avg)x
39.88
42.19
45.23
47.43
50.04
50.40
57.63
67.62
67.95
77.04
8.578
67.62
50.22
30
12.27
EV/EBITx
44.63
52.45
62.56
65.53
68.31
68.89
70.02
68.22
70.04
68.89
37.33
68.89
68.27
64
8.24
FCF yield (avg)%
8.44
6.02
4.56
5.78
6.52
6.60
9.60
11.84
13.49
16.02
3.98
11.84
7.52
34
29.77
FCF margin%
2.55
0.40
0.40
3.15
1.43
0.40
2.03
3.32
1.22
0.40
20.61
1.22
1.33
93
0.249
FCF / Net incomex
0.640
0.632
0.548
0.528
0.502
0.485
0.444
0.396
0.371
0.344
0.520
0.396
0.493
47
21.87
ROIC%
25.86
26.06
24.98
22.75
25.40
27.57
26.82
28.50
28.42
27.42
2.10
27.57
26.44
72
24.51
Return on equity%
22.13
23.75
25.48
22.64
24.46
27.12
26.23
28.42
28.39
25.67
17.71
27.12
25.58
12
29.71
Return on assets%
19.86
20.65
19.93
18.93
16.79
17.71
17.15
18.21
16.91
19.39
7.59
17.71
18.57
95
2.45
EPS¥
1.07
1.03
0.97
0.92
0.85
0.84
0.86
0.85
0.80
0.76
2.73
(2.31%)
(3.69%)
—
14.91
EPS growth%
23.90
22.01
22.69
21.88
22.69
19.73
21.66
19.95
18.38
17.96
25.48
19.73
21.77
76
0.75
Bookvalue per sh¥
1.36
1.27
1.45
1.40
1.48
1.39
1.48
1.70
1.59
1.64
0.59
2.13%
2.23%
—
1.18
FCF per share¥
2.49
2.86
2.80
3.29
3.92
4.47
4.54
4.67
4.58
5.11
1.01
5.41%
8.60%
—
1.91
Dividend per sh¥
1.57
1.68
1.74
1.71
1.59
1.65
1.69
1.53
1.53
1.41
1.87
(2.45%)
(1.92%)
—
21.94
Div yield (avg)%
3.21
6.03
7.17
5.83
3.33
1.79
0.40
0.40
0.40
0.40
7.82
0.40
2.50
27
10.25
Payout ratio%
32.40
34.97
35.58
36.89
34.86
33.17
31.51
31.10
30.85
28.75
6.94
31.10
32.79
69
334.4
Shares (diluted)M
478.6
525.0
580.8
621.3
593.7
586.9
685.9
710.0
735.9
757.8
329.3
5.00%
5.06%
51
23.85
Buyback yield%
0.84
0.40
2.09
4.03
3.80
1.33
0.82
0.40
1.76
1.78
26.12
1.33
1.54
31
0.702
D/E ratiox
1.856
1.780
1.832
1.762
1.834
1.911
2.032
2.039
2.169
2.053
0.667
2.039
1.884
53
0.374
Enterprise value¥B
1.307
1.191
1.250
1.145
1.136
1.105
1.169
1.320
1.410
1.274
0.065
2.32%
0.02%
79
0.919
LT debt¥B
1.116
1.053
0.990
1.127
1.225
1.363
1.571
1.588
1.609
1.527
1.272
4.51%
2.58%
53
Revenue
¥1.245B
4.86%
1.00×
Cost of revenue
¥748.0M
4.86%
1.00×
Operating expenses
¥206.0M
4.48%
0.96×
Cash and investments
16.80%
Property and equipment
14.02%