0.491
Revenue¥B
0.783
0.814
0.878
0.933
0.985
1.052
1.134
1.194
1.274
1.346
0.513
6.45%
6.11%
58
15.71
Revenue growth%
17.87
17.60
15.66
13.56
14.92
16.56
18.46
21.45
19.65
22.01
21.67
19.65
17.74
20
3.06
Gross margin%
12.26
10.69
11.66
10.89
13.80
11.71
10.65
8.01
9.69
12.38
14.59
10.65
11.28
13
22.22
Operating margin%
2.02
0.64
0.92
0.67
2.72
5.16
3.24
1.20
1.66
0.69
4.60
1.66
1.43
27
20.47
Net margin%
2.95
3.68
4.25
6.77
5.75
8.08
10.33
11.51
13.65
15.26
22.88
11.51
7.42
45
10.75
P/E ratio (avg)x
66.03
66.86
74.13
73.42
85.70
84.18
86.86
102.0
102.1
107.0
13.41
102.0
84.94
40
18.25
EV/EBITx
20.52
21.10
22.72
26.87
28.78
28.62
27.21
30.52
36.02
40.60
32.55
30.52
27.91
86
13.74
FCF yield (avg)%
8.10
6.47
3.90
5.28
4.38
5.92
4.12
2.47
0.40
0.69
13.97
2.47
4.25
64
22.57
FCF margin%
21.05
23.73
24.71
25.89
27.03
28.50
26.13
27.04
27.31
28.90
14.63
27.31
26.58
46
0.483
FCF / Net incomex
2.088
2.015
1.994
2.287
2.617
3.057
3.134
3.600
4.065
4.119
1.055
3.600
2.837
43
14.40
ROIC%
17.29
16.17
16.19
15.77
13.33
11.83
10.34
10.14
12.57
14.49
19.03
11.83
13.91
70
13.93
Return on equity%
11.28
8.38
10.00
10.71
12.60
12.13
12.36
15.16
14.48
12.85
18.94
12.85
12.25
63
14.57
Return on assets%
27.71
29.79
29.65
26.87
24.08
24.82
26.91
24.03
23.12
23.47
10.85
24.03
25.84
15
2.10
EPS¥
0.79
0.94
0.92
0.92
1.05
1.25
1.50
1.66
1.80
1.88
2.31
12.35%
10.46%
—
15.45
EPS growth%
8.88
6.63
4.71
2.62
2.98
4.55
1.82
0.79
0.40
0.40
24.83
0.79
2.80
63
0.41
Bookvalue per sh¥
3.19
3.37
3.45
4.02
4.01
4.08
4.68
4.98
5.79
6.01
1.55
8.42%
7.62%
—
0.57
FCF per share¥
2.88
2.85
3.32
3.45
3.82
3.57
3.51
3.59
4.17
4.10
2.44
1.46%
3.11%
—
2.08
Dividend per sh¥
0.89
1.01
1.13
1.30
1.44
1.38
1.61
1.62
1.67
1.59
1.20
2.03%
7.33%
—
17.99
Div yield (avg)%
22.39
19.97
17.17
19.47
20.82
20.74
21.73
24.49
23.50
24.25
18.10
23.50
21.27
10
7.30
Payout ratio%
11.04
8.94
8.98
7.78
7.81
7.75
5.31
2.73
0.40
2.92
18.09
2.92
7.76
94
176.5
Shares (diluted)M
282.4
271.9
255.4
243.9
275.7
298.7
300.9
294.7
285.0
292.8
179.0
1.21%
1.76%
31
9.09
Buyback yield%
10.86
9.16
9.04
6.28
8.40
8.37
10.59
13.50
12.76
10.26
29.06
10.59
9.71
6
0.265
D/E ratiox
0.753
0.845
0.873
0.827
0.899
1.032
1.213
1.280
1.272
1.320
1.399
1.272
0.965
91
0.085
Enterprise value¥B
1.072
1.260
1.447
1.620
1.636
1.586
1.704
1.965
2.216
2.578
0.946
9.53%
10.25%
65
521.0
LT debt¥M
481.7
431.1
462.7
494.8
520.3
452.3
402.1
387.5
362.0
334.3
892.8
(8.47%)
(3.80%)
24
Revenue
¥1.346B
6.11%
1.00×
Cost of revenue
¥744.6M
6.14%
1.00×
Operating expenses
¥263.0M
5.95%
0.98×
Cash and investments
19.84%
Property and equipment
19.25%