1.145
Revenue¥B
1.361
1.349
1.344
1.343
1.390
1.430
1.443
1.476
1.489
1.520
1.208
1.81%
1.02%
64
28.33
Revenue growth%
15.84
18.38
20.90
20.85
22.21
23.41
22.35
22.35
24.50
23.64
2.68
23.41
22.28
19
25.03
Gross margin%
0.74
3.21
0.64
0.40
2.60
4.55
5.63
7.45
8.71
8.52
2.66
7.45
3.88
51
16.07
Operating margin%
18.22
16.03
17.44
17.61
18.32
20.02
20.04
22.96
24.80
25.23
14.17
22.96
19.17
46
29.42
Net margin%
20.28
22.20
21.59
18.84
20.19
22.31
21.53
21.77
20.51
21.98
22.99
21.77
21.56
51
35.29
P/E ratio (avg)x
13.25
14.61
15.27
14.68
14.19
14.37
15.87
17.01
18.26
20.65
25.46
17.01
14.98
52
18.49
EV/EBITx
12.57
11.74
11.14
10.46
10.27
10.23
8.808
8.938
7.861
8.250
10.65
8.808
10.25
45
3.43
FCF yield (avg)%
17.51
16.23
17.76
18.78
21.29
23.63
22.06
23.94
21.76
23.47
23.28
23.47
21.53
18
25.77
FCF margin%
11.87
11.30
13.88
14.11
14.75
13.63
12.47
11.87
14.65
15.04
15.42
13.63
13.75
84
1.595
FCF / Net incomex
0.787
0.732
0.680
0.657
0.579
0.622
0.587
0.538
0.486
0.454
1.587
0.538
0.605
94
24.14
ROIC%
20.12
20.38
21.54
24.18
24.47
26.27
23.66
23.82
23.94
22.40
19.02
23.82
23.74
67
6.09
Return on equity%
21.39
23.01
21.63
24.35
23.49
24.53
21.93
24.39
23.53
21.52
13.78
23.53
23.25
68
20.08
Return on assets%
23.13
23.58
23.97
25.62
24.24
21.99
20.66
22.81
24.57
25.61
7.98
22.81
23.77
78
0.88
EPS¥
0.83
0.94
0.95
0.93
1.07
1.03
1.17
1.29
1.28
1.45
0.95
6.30%
5.04%
—
28.19
EPS growth%
30.90
30.36
31.80
30.78
31.23
32.33
30.69
31.53
33.55
34.53
18.03
32.33
31.38
62
0.76
Bookvalue per sh¥
0.79
0.87
0.77
0.80
0.76
0.76
0.74
0.73
0.75
0.72
0.50
(0.91%)
(0.75%)
—
0.18
FCF per share¥
1.31
1.40
1.58
1.72
1.94
1.90
1.83
1.80
1.85
2.12
0.78
1.73%
4.46%
—
0.96
Dividend per sh¥
0.49
0.45
0.43
0.38
0.36
0.33
0.35
0.30
0.25
0.26
0.50
(6.86%)
(7.39%)
—
25.70
Div yield (avg)%
23.84
24.36
23.88
21.58
21.87
22.85
23.23
23.81
22.58
22.70
6.77
22.85
23.04
8
25.39
Payout ratio%
13.70
12.06
9.38
12.08
9.93
12.51
11.90
9.12
10.63
9.40
7.22
10.63
11.26
83
314.8
Shares (diluted)M
411.2
490.5
477.9
498.1
557.6
630.1
647.4
673.1
767.3
912.3
306.6
10.35%
8.35%
42
15.49
Buyback yield%
9.61
7.92
8.96
7.17
6.60
3.63
5.92
3.33
5.29
6.03
2.47
5.29
6.31
15
1.355
D/E ratiox
1.467
1.539
1.576
1.497
1.536
1.577
1.606
1.701
1.800
2.083
0.875
1.701
1.576
74
1.379
Enterprise value¥B
1.182
1.231
1.217
1.188
1.312
1.457
1.400
1.410
1.517
1.679
1.553
5.06%
3.01%
34
1.666
LT debt¥B
1.545
1.428
1.504
1.609
1.571
1.495
1.389
1.468
1.465
1.596
0.508
0.32%
(0.61%)
30
Revenue
¥1.520B
1.02%
1.00×
Cost of revenue
¥801.7M
1.20%
1.02×
Operating expenses
¥257.4M
0.87%
0.99×
Property and equipment
20.28%
Cash and investments
15.15%