0.544
Revenue¥B
0.578
0.614
0.662
0.707
0.752
0.828
0.894
0.953
1.021
1.105
0.589
8.01%
7.41%
18
14.68
Revenue growth%
24.08
26.46
29.33
30.79
30.88
29.03
29.70
29.52
30.19
32.40
12.93
29.70
29.61
9
24.73
Gross margin%
24.21
23.80
20.94
22.94
22.80
23.67
22.30
24.10
25.32
24.19
25.44
24.10
23.74
55
5.31
Operating margin%
16.88
14.44
16.97
14.78
15.31
15.72
14.95
15.96
18.12
20.22
27.02
15.96
15.84
11
12.41
Net margin%
4.22
5.03
6.78
9.53
11.51
10.12
9.10
7.61
9.70
9.53
24.56
9.53
9.31
64
11.18
P/E ratio (avg)x
20.22
18.24
19.31
20.24
19.01
20.12
19.10
18.46
16.53
16.39
25.66
18.46
19.05
38
10.51
EV/EBITx
12.88
13.54
15.07
14.80
14.41
15.88
15.45
14.78
14.62
14.22
21.08
14.78
14.70
41
29.63
FCF yield (avg)%
12.03
10.23
7.92
6.71
7.66
10.66
13.42
10.51
12.36
13.19
21.55
12.36
10.58
78
19.67
FCF margin%
26.65
28.26
28.22
31.03
29.29
27.32
26.56
27.69
26.08
26.66
12.68
26.66
27.50
24
1.794
FCF / Net incomex
0.722
0.778
0.762
0.874
0.991
1.042
1.117
1.043
1.018
1.121
0.493
1.043
1.004
58
21.97
ROIC%
8.78
11.38
11.91
14.28
12.77
10.40
11.06
13.71
13.25
10.94
9.53
11.06
11.64
62
4.91
Return on equity%
19.30
21.44
22.87
23.34
21.68
23.53
23.28
23.56
24.44
23.75
23.16
23.56
23.31
83
17.70
Return on assets%
5.31
4.67
3.94
1.19
0.40
1.68
3.66
1.42
0.61
0.40
26.57
1.42
1.55
33
0.29
EPS¥
0.44
0.49
0.43
0.45
0.40
0.43
0.46
0.43
0.41
0.42
0.32
0.96%
0.10%
—
12.17
EPS growth%
13.86
10.87
9.39
6.84
7.42
6.04
6.66
7.81
5.91
8.04
5.11
6.66
7.61
5
0.29
Bookvalue per sh¥
0.41
0.37
0.33
0.32
0.36
0.35
0.32
0.29
0.25
0.27
0.43
(5.42%)
(4.46%)
—
0.45
FCF per share¥
0.65
0.68
0.66
0.67
0.68
0.57
0.61
0.63
0.59
0.50
0.63
(5.79%)
(2.20%)
—
0.33
Dividend per sh¥
0.74
0.75
0.76
0.71
0.78
0.73
0.80
0.81
0.76
0.84
0.68
1.72%
0.75%
—
18.80
Div yield (avg)%
23.36
24.16
25.08
22.09
20.16
22.33
21.65
21.75
20.79
21.08
5.92
21.65
21.92
88
16.00
Payout ratio%
23.00
25.63
28.05
25.58
24.18
23.67
24.39
22.18
19.31
19.61
19.13
22.18
23.93
31
1.105
Shares (diluted)B
0.975
0.913
0.890
0.804
0.854
0.851
0.759
0.744
0.723
0.687
1.096
(4.28%)
(3.45%)
73
11.97
Buyback yield%
24.52
22.24
25.21
22.82
21.48
19.60
22.45
22.77
19.87
21.37
12.32
21.37
22.35
5
0.660
D/E ratiox
0.652
0.707
0.693
0.743
0.788
0.785
0.840
0.840
0.835
0.832
1.764
0.835
0.787
28
0.744
Enterprise value¥B
0.691
0.767
0.819
0.975
1.018
1.147
1.243
1.458
1.653
1.863
1.231
12.85%
11.78%
70
1.195
LT debt¥B
0.874
0.900
0.921
1.046
1.154
1.266
1.198
1.123
1.110
1.204
1.174
0.85%
3.00%
25
Revenue
¥1.105B
7.41%
1.00×
Cost of revenue
¥652.2M
7.57%
1.02×
Operating expenses
¥180.4M
7.28%
0.99×
Property and equipment
19.28%
Cash and investments
17.82%