1.114
Revenue¥B
1.615
1.626
1.633
1.653
1.681
1.659
1.690
1.730
1.733
1.735
1.157
0.63%
0.65%
79
24.54
Revenue growth%
1.76
4.69
4.62
6.63
7.60
5.03
3.05
0.40
0.88
0.53
22.96
0.88
3.84
16
24.78
Gross margin%
3.00
3.24
0.92
3.28
1.89
3.34
1.14
0.40
1.65
2.07
20.28
1.65
1.98
47
22.81
Operating margin%
19.57
21.36
19.76
18.06
15.40
16.41
16.33
18.55
20.01
22.10
22.04
18.55
19.06
39
11.63
Net margin%
9.35
7.66
8.35
9.40
9.54
9.89
7.16
7.13
5.17
2.64
7.49
7.13
8.00
60
24.25
P/E ratio (avg)x
55.73
55.58
58.65
56.17
59.17
70.26
68.93
67.87
65.13
77.62
7.267
68.93
62.15
15
21.47
EV/EBITx
21.34
23.76
23.61
26.71
27.27
31.82
32.46
39.12
39.55
39.97
29.82
39.12
29.55
43
12.78
FCF yield (avg)%
28.93
28.35
27.04
29.41
31.27
32.84
31.01
28.28
29.63
30.31
29.36
30.31
29.52
52
29.04
FCF margin%
16.33
15.64
15.43
15.53
17.79
15.27
14.87
15.33
14.66
15.10
7.05
15.10
15.38
22
1.457
FCF / Net incomex
1.423
1.549
1.728
1.909
1.877
2.167
2.183
2.177
2.334
2.410
1.611
2.183
2.038
8
11.75
ROIC%
10.40
9.54
10.57
11.86
11.73
11.10
8.15
6.81
4.32
3.32
15.78
6.81
9.97
15
24.62
Return on equity%
14.75
17.47
14.65
14.14
12.47
14.60
14.16
16.82
16.09
18.18
12.28
16.09
14.70
62
5.40
Return on assets%
14.16
12.08
9.39
6.98
6.64
5.14
2.57
0.40
0.40
0.40
5.16
0.40
5.89
11
1.12
EPS¥
2.60
2.68
2.46
2.65
2.51
2.21
2.13
2.06
2.26
2.41
1.23
(0.79%)
0.09%
—
11.61
EPS growth%
1.18
0.40
1.54
4.42
3.05
5.42
4.41
5.59
2.65
3.16
2.03
4.41
3.10
70
1.19
Bookvalue per sh¥
1.78
1.69
1.58
1.66
1.51
1.32
1.40
1.50
1.58
1.67
2.45
2.03%
(0.04%)
—
0.51
FCF per share¥
3.38
3.40
3.34
3.41
3.98
4.16
4.80
4.77
5.72
6.67
1.39
10.86%
7.35%
—
1.25
Dividend per sh¥
4.25
4.07
3.93
4.65
4.56
4.57
4.92
5.80
6.65
6.64
2.74
7.83%
4.30%
—
16.15
Div yield (avg)%
26.99
26.62
27.33
29.06
28.59
27.62
27.21
27.30
27.01
25.16
17.18
27.21
27.25
27
26.56
Payout ratio%
28.79
31.36
28.67
30.97
32.92
33.18
30.19
32.68
33.71
36.59
23.34
33.18
32.02
93
0.488
Shares (diluted)B
0.527
0.620
0.630
0.609
0.683
0.696
0.763
0.857
0.937
1.015
0.471
8.26%
7.06%
85
10.77
Buyback yield%
2.73
2.99
4.28
4.83
1.94
0.40
0.40
0.40
0.40
0.49
10.75
0.40
1.21
79
0.748
D/E ratiox
1.236
1.307
1.180
1.128
1.174
1.113
1.013
1.023
1.051
1.016
0.777
1.023
1.121
74
1.249
Enterprise value¥B
0.410
0.368
0.348
0.373
0.327
0.296
0.276
0.304
0.272
0.296
1.036
(1.97%)
(2.30%)
60
0.825
LT debt¥B
1.272
1.200
1.189
1.174
1.061
1.113
1.019
1.094
1.147
1.129
1.156
1.25%
(1.26%)
88
Revenue
¥1.735B
0.65%
1.00×
Cost of revenue
¥1.054B
0.88%
1.02×
Operating expenses
¥295.2M
0.15%
0.95×
Cash and investments
17.52%
Property and equipment
15.23%