0.489
Revenue¥B
1.067
1.124
1.164
1.193
1.263
1.305
1.342
1.415
1.489
1.541
0.519
4.05%
4.36%
85
18.35
Revenue growth%
19.20
20.12
21.68
20.49
18.72
18.79
17.33
16.28
14.94
12.90
18.43
16.28
18.76
35
26.41
Gross margin%
7.81
7.91
9.23
6.63
9.25
6.77
4.14
1.46
4.13
2.58
3.54
4.13
6.70
52
10.88
Operating margin%
23.57
24.27
26.74
24.28
22.29
23.70
22.17
21.60
24.51
27.29
13.70
23.70
23.98
34
4.85
Net margin%
29.70
30.68
31.45
30.46
30.37
28.19
29.94
31.06
28.49
31.45
18.35
29.94
30.42
27
25.57
P/E ratio (avg)x
24.38
21.44
23.16
21.95
23.19
19.99
17.55
17.49
17.35
18.02
22.70
17.55
20.72
88
22.35
EV/EBITx
21.08
22.65
20.32
20.04
18.11
15.48
15.88
14.16
14.58
14.74
10.14
14.74
17.00
10
21.70
FCF yield (avg)%
11.39
9.21
8.34
9.91
8.68
7.91
7.19
9.20
7.20
4.41
9.22
7.20
8.51
35
14.56
FCF margin%
9.20
10.80
11.38
9.87
11.83
9.09
7.91
6.30
3.44
1.45
28.34
6.30
9.15
17
0.451
FCF / Net incomex
0.429
0.408
0.425
0.427
0.474
0.461
0.468
0.499
0.487
0.502
1.348
0.487
0.465
79
21.20
ROIC%
2.44
2.09
1.00
0.40
3.35
2.87
5.38
2.93
5.05
6.01
7.81
5.05
2.90
64
18.13
Return on equity%
25.03
24.60
22.45
23.77
24.54
22.30
21.85
19.44
18.20
15.55
23.61
19.44
22.38
9
4.10
Return on assets%
28.98
30.41
31.83
33.82
33.37
31.08
32.30
34.53
37.41
35.32
13.30
34.53
32.83
83
0.18
EPS¥
1.53
1.79
1.75
1.88
1.99
2.14
2.52
2.75
3.23
3.76
0.19
13.57%
11.09%
—
18.48
EPS growth%
20.13
19.07
17.52
17.58
18.62
17.75
15.95
13.22
10.34
8.99
25.29
13.22
17.55
40
1.13
Bookvalue per sh¥
1.35
1.43
1.33
1.35
1.48
1.52
1.59
1.59
1.69
1.95
1.09
5.75%
5.11%
—
0.53
FCF per share¥
1.12
1.07
1.05
1.05
1.07
1.01
1.08
0.97
1.06
1.07
0.18
0.02%
(0.51%)
—
0.44
Dividend per sh¥
0.42
0.46
0.44
0.50
0.57
0.60
0.69
0.76
0.86
0.86
0.62
8.59%
8.44%
—
3.23
Div yield (avg)%
9.73
11.01
14.00
16.90
15.62
15.85
15.23
18.04
17.78
19.22
16.58
17.78
15.73
7
8.46
Payout ratio%
27.66
29.72
28.12
30.79
31.48
33.79
32.08
34.74
35.39
35.39
22.09
34.74
31.78
30
1.370
Shares (diluted)B
1.328
1.268
1.306
1.495
1.672
1.907
1.888
2.012
1.882
2.125
1.416
4.91%
4.01%
88
13.69
Buyback yield%
2.14
0.40
2.57
0.98
2.88
4.94
2.29
4.51
1.70
0.40
10.99
2.29
2.22
32
0.419
D/E ratiox
0.726
0.682
0.612
0.551
0.469
0.458
0.429
0.422
0.380
0.405
0.687
0.422
0.464
32
1.877
Enterprise value¥B
1.248
1.247
1.202
1.172
1.082
1.022
0.892
0.786
0.790
0.710
1.007
(8.07%)
(4.94%)
68
1.283
LT debt¥B
0.807
0.711
0.630
0.670
0.621
0.662
0.657
0.634
0.578
0.546
1.146
(2.51%)
(2.84%)
29
Revenue
¥1.541B
4.36%
1.00×
Cost of revenue
¥946.5M
4.16%
0.98×
Operating expenses
¥224.3M
4.95%
1.06×
Property and equipment
18.15%
Cash and investments
16.61%