0.623
Revenue¥B
0.928
0.954
0.967
0.985
1.045
1.108
1.136
1.204
1.254
1.298
0.696
4.45%
3.85%
93
7.27
Revenue growth%
14.26
16.45
18.76
16.93
19.76
21.88
24.23
22.54
20.20
17.33
26.43
21.88
19.26
69
10.29
Gross margin%
29.99
29.70
31.64
31.60
30.77
29.74
27.53
29.64
27.90
26.54
11.57
27.90
29.72
53
12.58
Operating margin%
7.31
5.74
6.23
9.07
9.53
10.65
8.89
7.34
9.41
9.50
12.40
9.41
8.98
66
6.21
Net margin%
7.88
6.83
5.80
5.69
6.38
4.08
1.48
0.79
0.40
0.40
16.91
0.79
4.88
88
36.82
P/E ratio (avg)x
24.62
24.28
24.22
24.34
23.30
26.16
29.67
31.25
30.73
34.04
6.911
30.73
25.39
74
10.25
EV/EBITx
31.35
32.93
35.83
40.31
44.88
48.40
51.68
50.20
45.79
43.73
6.262
48.40
44.30
11
21.99
FCF yield (avg)%
9.86
12.17
13.26
14.48
12.82
15.23
15.64
17.90
19.48
21.85
18.99
17.90
14.85
9
10.98
FCF margin%
15.57
17.03
15.47
16.57
16.82
19.37
21.14
23.08
25.29
22.41
12.39
22.41
18.20
26
0.278
FCF / Net incomex
0.410
0.460
0.477
0.512
0.546
0.609
0.574
0.644
0.609
0.691
1.492
0.609
0.560
86
18.50
ROIC%
25.17
26.52
28.23
27.83
25.49
22.58
25.02
27.98
26.59
29.30
26.98
26.59
26.55
20
26.97
Return on equity%
2.72
0.99
0.40
0.66
1.93
2.73
0.99
0.40
0.40
0.64
11.02
0.64
0.82
48
29.98
Return on assets%
11.03
12.16
9.22
7.06
9.25
11.43
10.24
8.36
10.58
11.94
20.34
10.58
10.41
78
2.00
EPS¥
2.21
2.01
2.24
2.29
2.35
2.56
2.75
2.83
2.77
2.57
2.10
1.83%
1.78%
—
3.89
EPS growth%
25.02
27.81
24.97
27.96
25.22
26.61
29.13
27.99
28.21
26.57
29.99
27.99
27.21
31
2.09
Bookvalue per sh¥
1.67
1.78
2.14
2.28
2.30
2.51
2.62
3.09
3.23
3.79
0.71
10.52%
8.87%
—
1.70
FCF per share¥
1.66
1.94
1.93
1.90
1.97
2.29
2.42
2.66
2.62
2.99
0.65
8.68%
7.27%
—
2.34
Dividend per sh¥
1.50
1.47
1.33
1.32
1.49
1.55
1.39
1.38
1.38
1.52
0.95
0.39%
0.24%
—
26.71
Div yield (avg)%
17.30
14.77
12.79
13.40
16.33
13.99
16.18
14.09
11.91
12.11
4.36
13.99
14.04
30
14.25
Payout ratio%
30.21
32.00
34.19
34.68
35.13
32.43
34.53
36.15
35.16
36.50
3.76
35.16
34.61
72
378.5
Shares (diluted)M
371.8
406.6
394.6
427.4
437.7
445.3
432.8
440.5
488.3
456.4
380.4
0.84%
3.27%
84
16.61
Buyback yield%
22.74
24.03
23.84
25.25
23.45
21.81
21.96
20.16
22.80
22.23
7.66
21.96
22.77
18
0.936
D/E ratiox
1.038
1.033
0.979
0.994
0.863
0.853
0.849
0.739
0.813
0.862
0.285
0.849
0.862
33
1,049
Enterprise value¥M
818.3
876.4
959.0
823.1
845.2
748.5
741.2
672.8
594.3
592.7
579.0
(6.85%)
(3.62%)
67
1.150
LT debt¥B
1.722
1.860
2.165
2.215
2.268
2.524
2.931
3.164
3.111
3.542
0.715
9.33%
8.09%
23
Revenue
¥1.298B
3.85%
1.00×
Cost of revenue
¥908.9M
3.85%
1.00×
Operating expenses
¥183.1M
3.74%
0.99×
Cash and investments
18.49%
Property and equipment
15.26%