1.386
Revenue¥B
0.772
0.834
0.908
0.966
1.044
1.121
1.182
1.274
1.366
1.432
1.499
6.52%
7.10%
29
6.47
Revenue growth%
33.84
33.76
32.03
31.88
31.44
30.48
32.08
34.17
36.84
35.80
13.79
34.17
32.92
40
15.61
Gross margin%
17.35
15.97
16.99
19.57
19.63
18.90
16.49
18.92
21.40
23.21
8.14
18.92
18.91
59
23.62
Operating margin%
17.00
18.09
15.44
16.06
13.64
10.80
11.48
10.41
10.51
13.45
5.08
10.80
13.55
37
8.74
Net margin%
9.08
8.54
5.94
5.86
4.77
3.83
4.72
7.47
5.05
5.96
9.18
5.05
5.90
26
15.60
P/E ratio (avg)x
30.90
31.74
35.95
34.11
33.69
30.80
30.62
32.17
32.71
34.43
22.72
32.17
32.44
79
26.79
EV/EBITx
41.99
41.80
50.37
49.74
54.90
57.93
65.88
64.44
74.87
84.72
9.801
65.88
56.41
82
14.94
FCF yield (avg)%
14.49
13.22
12.75
11.49
9.43
7.71
7.72
9.28
7.51
10.38
5.35
7.72
9.90
18
27.20
FCF margin%
13.67
12.90
11.85
12.00
9.08
6.69
8.31
10.66
10.51
11.25
13.04
10.51
10.95
66
1.393
FCF / Net incomex
2.396
2.369
2.466
2.845
3.212
3.751
4.424
5.096
5.124
5.145
1.065
5.096
3.481
79
7.89
ROIC%
19.73
21.46
18.64
19.32
21.27
18.71
18.12
19.71
17.52
15.98
5.98
18.12
19.02
20
25.56
Return on equity%
16.68
17.39
14.55
16.52
16.26
13.91
16.33
17.40
14.77
13.85
19.11
14.77
16.30
61
9.81
Return on assets%
1.56
0.40
0.40
0.40
0.40
0.40
0.40
2.63
4.67
4.32
13.63
2.63
0.40
50
0.09
EPS¥
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.09
0.09
0.09
0.09
2.53%
(0.15%)
—
24.26
EPS growth%
6.88
9.70
11.34
9.01
8.77
6.47
4.13
3.13
3.21
5.91
9.14
4.13
6.68
32
0.44
Bookvalue per sh¥
0.96
1.06
1.06
1.03
1.01
1.06
1.26
1.38
1.37
1.48
0.54
8.00%
6.19%
—
0.54
FCF per share¥
0.53
0.49
0.52
0.48
0.50
0.53
0.48
0.44
0.45
0.41
0.53
(3.71%)
(3.25%)
—
0.15
Dividend per sh¥
0.60
0.71
0.72
0.74
0.72
0.76
0.77
0.76
0.79
0.76
0.38
1.01%
2.65%
—
25.14
Div yield (avg)%
28.05
29.26
30.52
27.72
27.14
27.62
29.98
27.54
28.79
27.84
8.03
27.84
27.95
18
4.67
Payout ratio%
0.40
0.40
2.80
5.58
7.22
9.31
6.41
4.64
1.86
0.40
5.25
4.64
3.72
68
1.095
Shares (diluted)B
1.266
1.375
1.445
1.441
1.546
1.659
1.858
1.976
1.783
1.746
1.085
2.46%
3.25%
63
19.89
Buyback yield%
29.00
27.54
28.90
30.51
29.69
31.23
29.05
26.41
24.92
23.40
22.88
26.41
28.95
34
0.494
D/E ratiox
0.513
0.491
0.487
0.524
0.470
0.445
0.441
0.425
0.427
0.416
0.195
0.427
0.458
79
805.1
Enterprise value¥M
794.0
752.5
675.2
596.2
518.4
564.2
617.9
579.2
611.4
651.2
560.9
4.67%
(2.94%)
17
0.415
LT debt¥B
0.964
1.027
0.976
1.060
0.959
0.888
0.819
0.850
0.965
0.880
1.606
(1.71%)
(0.87%)
42
Revenue
¥1.432B
7.10%
1.00×
Cost of revenue
¥769.1M
7.17%
1.01×
Operating expenses
¥213.9M
6.39%
0.94×
Property and equipment
21.59%
Cash and investments
19.05%