2.509
Revenue¥B
1.309
1.394
1.468
1.554
1.637
1.715
1.806
1.859
1.994
2.105
2.763
5.16%
5.37%
82
10.32
Revenue growth%
33.30
32.45
32.88
30.81
28.52
28.35
26.96
27.72
27.18
28.76
2.62
27.72
28.64
77
9.11
Gross margin%
21.12
22.29
21.48
22.55
25.52
24.75
21.89
23.93
24.58
22.82
24.45
23.93
22.69
11
9.04
Operating margin%
16.55
18.11
20.63
20.14
20.69
21.52
22.84
25.54
26.28
23.85
12.17
23.85
21.10
88
11.91
Net margin%
8.44
5.49
3.90
2.04
2.20
0.40
0.40
0.40
0.40
0.40
5.74
0.40
1.22
49
12.32
P/E ratio (avg)x
44.45
51.92
57.58
59.85
59.10
66.29
78.35
76.74
72.57
72.08
13.49
72.57
63.07
7
16.83
EV/EBITx
36.38
42.03
45.26
46.71
46.09
52.37
51.32
51.02
55.27
64.60
15.79
52.37
48.86
51
14.52
FCF yield (avg)%
11.28
11.99
12.16
13.74
12.67
14.32
13.95
16.94
14.40
15.15
21.54
14.40
13.84
17
21.68
FCF margin%
7.39
9.51
9.50
8.07
6.88
5.09
6.23
5.91
3.14
5.11
3.69
5.11
6.55
11
1.199
FCF / Net incomex
0.834
0.948
1.028
1.106
1.276
1.373
1.345
1.545
1.543
1.819
0.745
1.543
1.311
62
9.16
ROIC%
15.86
13.59
15.66
17.88
19.76
21.87
24.05
24.74
25.79
27.90
29.80
24.74
20.81
83
17.69
Return on equity%
6.89
9.29
10.19
9.54
8.14
8.28
10.13
9.88
9.81
9.51
3.06
9.81
9.52
7
8.62
Return on assets%
7.56
6.06
5.96
4.87
6.45
4.38
1.71
0.40
0.40
2.33
3.12
1.71
4.63
60
1.85
EPS¥
0.58
0.63
0.64
0.62
0.59
0.54
0.58
0.56
0.62
0.61
2.01
0.68%
1.72%
—
26.38
EPS growth%
22.16
21.23
21.16
23.64
23.47
25.76
24.57
22.94
21.77
23.38
28.59
23.38
23.16
37
2.40
Bookvalue per sh¥
3.57
3.55
3.71
4.34
4.98
5.07
5.76
5.57
5.55
6.00
2.26
3.78%
6.02%
—
0.92
FCF per share¥
1.74
1.79
1.76
1.75
1.85
1.59
1.36
1.28
1.20
1.16
2.05
(8.93%)
(4.44%)
—
2.44
Dividend per sh¥
1.04
1.06
1.07
0.92
1.00
1.03
0.92
1.00
0.90
0.90
1.55
(2.08%)
(1.13%)
—
29.56
Div yield (avg)%
22.64
23.85
23.55
22.39
20.76
18.62
21.28
24.12
23.95
24.87
6.99
23.95
23.10
90
3.15
Payout ratio%
17.28
16.97
14.74
12.05
10.69
10.17
10.59
8.36
9.75
9.61
11.27
9.75
10.64
76
452.5
Shares (diluted)M
393.9
396.7
357.5
328.2
319.9
303.7
309.7
285.7
258.9
254.8
462.1
(4.45%)
(4.33%)
62
20.21
Buyback yield%
8.93
9.67
8.40
9.20
9.11
11.05
8.81
7.74
9.61
7.75
21.33
8.81
9.02
64
0.461
D/E ratiox
0.264
0.243
0.224
0.217
0.236
0.207
0.193
0.172
0.172
0.163
0.513
0.172
0.212
38
2.693
Enterprise value¥B
2.205
2.196
1.999
2.053
2.022
1.922
1.776
1.666
1.677
1.553
0.271
(5.14%)
(3.77%)
9
0.307
LT debt¥B
2.719
2.925
2.991
2.866
2.923
3.009
3.109
3.397
3.390
3.393
1.834
3.03%
2.94%
61
Revenue
¥2.105B
5.37%
1.00×
Cost of revenue
¥961.0M
5.64%
1.03×
Operating expenses
¥496.7M
5.30%
0.99×
Property and equipment
16.36%
Cash and investments
16.30%