1.449
Revenue¥B
3.054
3.132
3.206
3.169
3.230
3.305
3.425
3.517
3.582
3.681
1.504
2.65%
2.23%
21
23.68
Revenue growth%
0.40
0.40
3.16
5.02
3.98
2.34
3.76
6.63
9.03
7.65
8.51
6.63
3.87
13
27.58
Gross margin%
14.34
13.90
11.96
10.81
9.30
11.06
10.06
11.76
11.21
8.72
15.78
11.06
11.14
54
10.85
Operating margin%
2.89
2.90
5.43
7.06
6.76
5.07
7.57
7.12
8.82
6.47
13.98
7.12
6.61
91
16.08
Net margin%
30.87
30.69
28.71
29.98
31.38
28.78
28.64
29.21
27.60
30.39
10.66
28.78
29.60
92
35.41
P/E ratio (avg)x
22.32
25.27
27.62
26.56
29.49
30.34
34.65
34.37
33.18
32.87
20.37
33.18
29.91
92
24.98
EV/EBITx
23.76
23.61
22.73
24.57
23.18
20.57
19.15
19.04
19.59
18.89
6.935
19.15
21.65
52
28.03
FCF yield (avg)%
32.46
34.07
35.25
37.74
35.30
36.03
34.33
32.38
31.01
31.36
10.28
32.38
34.20
39
21.35
FCF margin%
12.09
12.78
11.68
10.64
11.69
9.03
9.54
8.65
8.33
11.00
20.41
9.03
10.82
76
1.312
FCF / Net incomex
2.139
2.367
2.324
2.557
2.848
3.190
3.178
3.417
4.013
4.441
1.181
3.417
3.013
64
5.53
ROIC%
25.15
23.53
23.09
21.44
20.40
22.86
23.02
24.78
26.67
27.92
21.07
24.78
23.31
86
4.27
Return on equity%
26.40
25.00
25.89
24.33
21.52
22.61
21.19
24.03
23.01
21.35
25.20
22.61
23.52
59
11.48
Return on assets%
4.90
3.40
5.83
3.52
3.35
2.32
4.86
6.08
7.62
7.51
10.48
6.08
4.88
44
0.62
EPS¥
0.42
0.37
0.40
0.35
0.36
0.33
0.31
0.33
0.33
0.32
0.67
(2.01%)
(4.10%)
—
27.03
EPS growth%
2.39
0.40
0.40
1.29
2.08
2.13
1.30
3.99
5.61
6.15
18.10
3.99
2.11
27
1.29
Bookvalue per sh¥
0.86
0.85
0.84
0.77
0.70
0.74
0.64
0.69
0.71
0.61
1.53
(2.86%)
(4.76%)
—
0.98
FCF per share¥
0.56
0.53
0.55
0.59
0.65
0.66
0.58
0.63
0.62
0.55
1.10
(3.16%)
0.62%
—
1.04
Dividend per sh¥
1.13
1.16
1.06
1.13
1.13
1.19
1.33
1.23
1.21
1.12
0.84
(0.24%)
(0.06%)
—
9.97
Div yield (avg)%
15.05
15.26
16.75
13.82
11.10
9.15
11.89
12.42
12.13
9.63
22.87
11.89
12.28
88
7.44
Payout ratio%
19.31
21.38
22.55
24.50
25.58
25.13
23.07
23.91
22.90
22.66
7.36
23.07
22.98
6
0.675
Shares (diluted)B
0.991
0.965
1.019
1.044
1.219
1.307
1.552
1.670
1.706
1.942
0.690
9.75%
8.53%
53
28.09
Buyback yield%
8.42
9.50
8.00
6.87
7.32
5.87
8.67
7.86
7.48
7.53
7.86
7.53
7.70
11
0.587
D/E ratiox
1.271
1.218
1.119
1.058
1.008
1.143
1.137
1.212
1.250
1.151
1.283
1.151
1.147
57
0.322
Enterprise value¥B
0.269
0.267
0.262
0.257
0.287
0.319
0.308
0.328
0.339
0.334
1.200
3.10%
2.91%
15
1.328
LT debt¥B
2.887
2.871
3.045
3.221
2.930
2.966
3.232
3.009
2.818
2.775
2.562
(1.09%)
0.33%
94
Revenue
¥3.681B
2.23%
1.00×
Cost of revenue
¥2.577B
2.23%
1.00×
Operating expenses
¥633.6M
2.97%
1.07×
Cash and investments
15.66%
Property and equipment
14.52%