0.794
Revenue¥B
1.000
1.019
1.034
1.061
1.061
1.086
1.100
1.118
1.162
1.184
0.839
2.23%
2.11%
59
13.92
Revenue growth%
26.63
26.03
26.87
27.35
27.02
27.15
26.89
29.66
28.00
28.73
27.99
28.00
27.09
38
7.20
Gross margin%
0.91
0.40
0.40
0.40
0.43
3.17
3.39
2.20
0.40
2.09
22.26
2.20
0.67
94
8.39
Operating margin%
0.54
1.97
4.43
3.42
5.48
5.73
5.49
6.81
7.62
5.21
29.15
5.73
5.34
25
6.34
Net margin%
17.02
14.91
13.00
13.13
11.94
9.32
6.45
4.53
6.72
6.09
18.64
6.45
10.63
66
29.11
P/E ratio (avg)x
32.20
35.30
36.33
39.30
38.55
36.57
34.37
36.88
41.59
44.15
22.66
36.88
36.73
12
27.95
EV/EBITx
6.864
7.003
6.545
7.272
7.213
6.901
6.996
7.812
8.982
8.249
7.578
7.812
7.108
24
17.38
FCF yield (avg)%
5.60
5.26
6.24
8.20
7.37
9.31
11.68
12.54
10.08
11.73
21.86
11.68
8.76
80
9.07
FCF margin%
29.62
26.68
27.44
27.35
25.93
27.37
28.78
26.09
28.09
29.18
9.76
28.09
27.40
76
0.802
FCF / Net incomex
1.149
1.273
1.414
1.563
1.699
1.953
2.249
2.286
2.211
2.278
1.113
2.249
1.826
62
9.79
ROIC%
15.07
15.99
16.50
19.29
19.62
21.57
19.77
20.41
21.96
19.51
2.34
20.41
19.56
71
22.83
Return on equity%
20.91
22.78
22.69
19.79
21.32
22.34
23.54
24.50
27.22
25.21
10.34
24.50
22.73
48
22.20
Return on assets%
9.21
7.34
5.68
6.55
6.13
5.60
3.79
5.49
4.31
5.37
27.93
5.37
5.64
46
0.80
EPS¥
0.77
0.72
0.71
0.66
0.64
0.69
0.73
0.69
0.60
0.51
0.84
(4.48%)
(3.49%)
—
24.30
EPS growth%
10.63
11.68
14.24
14.50
12.44
10.10
12.82
11.79
14.64
12.95
19.54
12.82
12.63
82
0.68
Bookvalue per sh¥
0.40
0.36
0.37
0.35
0.35
0.36
0.36
0.38
0.37
0.39
1.74
2.13%
(0.65%)
—
1.22
FCF per share¥
1.66
1.64
1.66
1.75
1.67
1.45
1.48
1.29
1.18
1.21
1.46
(6.16%)
(2.43%)
—
0.58
Dividend per sh¥
1.42
1.69
1.85
2.08
2.39
2.74
2.72
2.73
2.74
2.74
0.30
2.76%
7.88%
—
17.54
Div yield (avg)%
28.83
31.70
29.04
27.36
27.12
30.08
29.78
31.67
30.07
31.32
17.48
30.08
29.93
63
20.39
Payout ratio%
17.52
20.17
18.80
20.64
21.79
24.46
24.55
24.13
22.50
20.49
25.88
24.13
21.22
25
0.386
Shares (diluted)B
0.698
0.815
0.953
1.058
1.179
1.354
1.531
1.759
1.790
1.882
0.407
9.79%
10.76%
37
7.35
Buyback yield%
5.78
3.74
6.48
6.20
4.25
4.25
5.55
3.26
4.36
5.20
21.73
4.36
4.78
26
0.908
D/E ratiox
2.560
2.848
2.538
2.816
3.144
3.367
3.176
3.039
3.269
2.968
1.042
3.176
3.003
17
424.6
Enterprise value¥M
153.7
161.7
172.1
195.7
203.3
200.9
218.0
231.7
242.6
262.2
105.2
5.22%
5.19%
82
175.2
LT debt¥M
416.0
409.3
376.2
338.8
336.1
320.7
300.3
301.3
310.7
333.6
704.6
(0.15%)
(1.12%)
6
Revenue
¥1.184B
2.11%
1.00×
Cost of revenue
¥741.2M
2.17%
1.01×
Operating expenses
¥146.6M
1.72%
0.96×
Cash and investments
20.02%
Property and equipment
17.70%