1.855
Revenue¥B
1.665
1.705
1.817
1.891
1.995
2.096
2.215
2.371
2.532
2.604
2.004
5.47%
5.05%
83
3.97
Revenue growth%
13.46
11.17
12.84
10.14
11.90
12.30
15.20
15.13
12.26
11.94
21.69
12.30
12.28
75
20.93
Gross margin%
10.67
10.86
8.82
10.77
11.97
12.04
11.34
10.42
12.84
12.73
28.52
12.04
11.10
95
2.53
Operating margin%
12.11
11.09
12.73
10.88
10.32
7.42
8.37
11.24
9.36
8.82
26.12
8.82
10.60
13
2.86
Net margin%
8.88
6.71
9.40
9.01
7.48
6.42
6.89
5.14
2.59
1.82
8.30
5.14
6.80
91
30.12
P/E ratio (avg)x
18.23
19.39
22.00
21.18
22.65
25.47
28.97
30.76
29.92
30.92
10.06
29.92
24.06
62
15.27
EV/EBITx
20.73
18.33
18.78
18.78
17.71
17.61
18.74
18.39
20.07
19.53
29.10
18.74
18.76
14
2.59
FCF yield (avg)%
14.64
16.55
13.63
15.77
13.53
10.63
7.90
6.85
9.56
6.88
8.17
7.90
12.08
59
27.86
FCF margin%
29.21
26.43
27.48
29.52
29.24
30.12
29.24
26.80
27.88
24.98
29.54
27.88
28.55
94
1.210
FCF / Net incomex
1.320
1.522
1.594
1.520
1.706
1.940
1.966
1.849
1.772
1.787
0.505
1.849
1.739
47
25.78
ROIC%
26.42
29.34
31.09
33.47
33.51
35.50
33.91
33.07
32.16
33.95
7.39
33.91
33.27
65
27.97
Return on equity%
18.98
19.66
19.87
21.02
21.80
20.04
18.39
15.80
15.64
15.49
5.06
15.80
19.32
67
13.99
Return on assets%
29.45
28.41
28.88
28.93
30.07
31.99
30.40
28.01
25.24
23.87
7.55
28.01
28.91
46
2.57
EPS¥
0.29
0.26
0.27
0.24
0.26
0.25
0.25
0.26
0.26
0.24
2.88
(1.34%)
(2.54%)
—
26.44
EPS growth%
25.00
27.50
27.90
30.74
31.35
30.24
28.88
26.25
28.33
31.30
16.82
28.88
28.61
57
0.39
Bookvalue per sh¥
1.41
1.51
1.40
1.33
1.25
1.32
1.30
1.29
1.11
1.14
2.05
(1.88%)
(1.93%)
—
0.37
FCF per share¥
0.77
0.81
0.78
0.85
0.92
0.97
1.10
1.08
1.26
1.45
2.52
9.62%
5.97%
—
1.96
Dividend per sh¥
1.38
1.22
1.14
1.02
0.96
1.05
1.12
1.16
1.03
0.89
1.77
(1.46%)
(3.38%)
—
15.09
Div yield (avg)%
13.35
14.38
13.63
13.11
10.35
11.62
12.87
12.11
13.63
10.64
8.82
12.11
12.99
23
3.19
Payout ratio%
16.17
19.09
19.26
21.58
19.88
18.69
18.28
21.17
22.25
19.74
20.66
19.74
19.50
15
668.5
Shares (diluted)M
676.4
688.4
625.5
541.1
532.7
555.3
559.1
478.1
487.1
486.5
668.5
(1.80%)
(3.26%)
71
24.56
Buyback yield%
13.99
14.99
14.22
16.57
15.39
13.62
16.19
14.71
16.73
18.90
17.38
16.19
15.19
83
0.407
D/E ratiox
1.326
1.503
1.749
1.866
2.045
2.395
2.660
3.101
3.555
3.504
1.693
3.101
2.220
9
1.625
Enterprise value¥B
0.850
0.907
1.012
1.093
1.258
1.483
1.658
1.681
1.824
2.182
1.196
11.65%
10.50%
30
1.218
LT debt¥B
1.408
1.471
1.444
1.423
1.534
1.796
1.886
2.271
2.332
2.369
1.663
9.09%
7.21%
9
Revenue
¥2.604B
5.05%
1.00×
Cost of revenue
¥1.823B
5.05%
1.00×
Operating expenses
¥533.0M
5.46%
1.04×
Cash and investments
21.20%
Property and equipment
13.46%