0.316
Revenue¥B
0.759
0.809
0.831
0.854
0.873
0.918
0.976
1.013
1.051
1.094
0.351
4.63%
4.39%
9
9.90
Revenue growth%
24.31
23.54
21.15
21.27
22.91
20.37
20.58
19.85
18.06
16.32
6.15
19.85
20.86
80
13.65
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.07
1.96
10.67
0.40
0.40
10
27.33
Operating margin%
10.47
8.92
9.58
12.01
13.20
15.84
15.50
17.51
17.21
16.99
5.43
16.99
14.35
51
2.30
Net margin%
13.88
12.30
13.86
12.19
9.90
9.42
11.27
13.92
12.15
14.77
2.96
12.15
12.25
21
8.042
P/E ratio (avg)x
54.36
60.32
60.97
66.50
70.63
76.51
82.96
83.21
86.98
89.07
18.73
83.21
73.57
36
12.23
EV/EBITx
46.63
54.22
57.24
54.81
58.72
66.71
77.14
77.97
91.16
96.53
15.52
77.97
62.72
64
17.24
FCF yield (avg)%
20.12
18.16
16.90
19.63
19.09
17.95
16.61
15.81
13.15
15.41
2.01
15.81
17.42
93
28.17
FCF margin%
13.07
15.99
18.53
15.93
15.98
17.05
19.52
18.21
19.08
18.12
21.51
18.21
17.59
72
1.243
FCF / Net incomex
0.835
0.890
0.835
0.777
0.765
0.808
0.860
0.928
0.880
1.002
0.700
0.880
0.848
13
15.64
ROIC%
8.89
11.76
11.74
12.71
14.64
13.40
14.48
12.11
9.20
11.90
8.53
12.11
12.01
83
9.08
Return on equity%
1.28
0.86
0.40
1.49
3.10
0.95
2.21
0.40
0.97
0.40
28.69
0.95
0.96
67
8.81
Return on assets%
7.02
6.92
5.35
6.27
3.59
5.91
6.59
6.82
8.02
7.95
18.72
6.82
6.71
88
0.84
EPS¥
1.11
1.15
1.20
1.40
1.61
1.78
1.81
2.14
2.09
2.40
0.92
8.31%
9.20%
—
25.43
EPS growth%
24.51
25.49
26.25
24.11
25.71
26.60
26.67
24.26
22.18
19.85
2.74
24.26
25.00
14
0.89
Bookvalue per sh¥
1.88
1.94
1.88
1.91
1.87
1.81
1.86
1.65
1.52
1.70
0.63
(1.97%)
(1.28%)
—
0.86
FCF per share¥
2.47
2.62
3.03
3.57
4.17
4.94
5.46
5.62
6.18
7.12
1.99
11.28%
12.76%
—
1.53
Dividend per sh¥
0.54
0.57
0.50
0.52
0.55
0.55
0.56
0.59
0.60
0.56
1.65
0.24%
0.65%
—
17.78
Div yield (avg)%
24.20
23.86
25.19
23.14
22.24
24.02
21.53
24.28
26.43
25.20
20.86
24.28
24.11
77
22.17
Payout ratio%
19.04
20.98
22.79
25.31
27.40
26.35
26.42
23.86
23.90
26.41
14.04
26.35
24.60
64
245.6
Shares (diluted)M
222.7
210.3
186.4
202.2
213.9
215.0
185.6
166.0
153.5
148.4
239.3
(7.06%)
(5.06%)
36
15.57
Buyback yield%
11.74
9.17
10.42
7.67
8.33
6.06
6.55
8.04
6.58
8.35
7.12
6.58
8.19
66
0.637
D/E ratiox
0.931
0.984
1.098
1.120
1.065
1.202
1.202
1.192
1.123
1.093
0.787
1.192
1.109
84
697.8
Enterprise value¥M
326.4
363.5
373.1
368.6
330.7
310.5
337.0
361.1
324.1
329.3
502.0
(0.08%)
(0.68%)
91
554.3
LT debt¥M
578.8
569.5
534.1
471.7
526.8
579.1
570.6
631.0
594.4
612.1
439.7
3.05%
0.16%
84
Revenue
¥1.094B
4.39%
1.00×
Cost of revenue
¥766.1M
4.39%
1.00×
Operating expenses
¥178.0M
4.71%
1.03×
Property and equipment
20.44%
Cash and investments
18.43%