0.988
Revenue¥B
0.986
1.017
1.051
1.124
1.171
1.220
1.253
1.280
1.314
1.396
1.103
3.58%
4.00%
70
19.14
Revenue growth%
32.55
34.86
37.41
39.79
39.71
40.39
41.32
41.01
41.13
42.72
15.95
41.13
40.09
66
20.26
Gross margin%
27.49
26.10
23.59
21.90
20.42
20.85
18.24
19.70
18.47
17.84
12.03
18.47
20.63
16
6.79
Operating margin%
22.30
20.59
23.07
22.98
25.85
23.81
26.05
26.60
27.59
28.66
24.15
26.60
24.83
64
27.91
Net margin%
4.69
6.02
3.51
2.25
0.40
0.40
1.44
0.40
0.40
1.39
23.25
0.40
1.41
9
15.06
P/E ratio (avg)x
9.862
9.683
9.242
8.906
9.063
9.404
8.757
8.615
7.850
8.627
26.70
8.627
8.985
44
37.83
EV/EBITx
21.39
20.70
22.34
20.82
23.23
23.99
24.37
22.68
25.80
27.63
32.36
24.37
22.96
91
18.68
FCF yield (avg)%
20.66
21.23
23.89
22.07
22.30
24.66
23.46
24.59
26.55
28.45
12.90
24.66
23.67
80
9.70
FCF margin%
20.62
18.73
17.90
18.45
20.66
22.52
22.77
20.20
22.00
23.87
4.35
22.52
20.64
86
0.771
FCF / Net incomex
0.741
0.809
0.879
1.043
1.234
1.279
1.492
1.777
1.964
2.030
0.681
1.777
1.257
83
14.77
ROIC%
22.36
19.85
21.31
21.26
23.04
20.93
18.85
18.89
20.20
18.71
19.80
18.89
20.56
90
9.71
Return on equity%
8.48
10.64
10.85
10.16
10.80
11.83
14.20
13.37
12.49
14.67
11.27
13.37
11.34
80
6.34
Return on assets%
26.74
25.57
26.99
27.61
25.86
26.58
28.30
26.70
28.17
26.12
8.11
26.70
26.72
34
0.40
EPS¥
0.76
0.90
0.86
0.94
0.94
0.97
0.96
1.01
1.10
1.16
0.44
4.18%
4.04%
—
9.75
EPS growth%
21.93
23.31
23.36
24.07
23.05
21.56
22.25
21.41
20.80
23.49
7.85
21.56
22.65
74
0.40
Bookvalue per sh¥
0.33
0.36
0.38
0.41
0.45
0.45
0.42
0.40
0.35
0.33
0.09
(5.98%)
(0.92%)
—
0.42
FCF per share¥
0.84
0.86
0.94
1.08
1.20
1.20
1.34
1.41
1.42
1.58
0.30
5.72%
7.88%
—
0.54
Dividend per sh¥
0.53
0.48
0.53
0.50
0.49
0.52
0.48
0.52
0.50
0.50
0.60
0.39%
(0.92%)
—
17.56
Div yield (avg)%
23.97
23.24
25.78
27.76
29.87
31.06
28.60
27.29
27.22
27.88
8.79
27.88
27.52
36
9.22
Payout ratio%
16.26
14.49
11.80
8.92
10.22
12.18
11.63
11.48
10.84
11.42
18.61
11.48
11.55
76
1.363
Shares (diluted)B
1.756
1.807
1.873
1.977
1.820
1.842
2.035
2.045
1.890
2.003
1.362
1.94%
0.92%
75
25.61
Buyback yield%
15.47
15.90
17.42
14.84
17.83
19.76
20.13
20.34
22.02
20.28
13.81
20.28
18.80
88
0.204
D/E ratiox
2.471
2.496
2.736
2.962
3.270
3.535
3.450
3.358
3.792
3.860
1.299
3.535
3.314
46
1,072
Enterprise value¥M
329.1
351.8
326.0
353.5
382.1
409.3
418.0
433.7
478.9
508.0
357.0
5.86%
4.22%
92
0.181
LT debt¥B
0.919
1.041
1.036
1.174
1.176
1.235
1.330
1.321
1.369
1.302
1.149
2.06%
4.33%
47
Revenue
¥1.396B
4.00%
1.00×
Cost of revenue
¥742.8M
4.10%
1.01×
Operating expenses
¥242.7M
4.00%
1.00×
Property and equipment
20.20%
Goodwill & intangibles
19.63%
Cash and investments
13.05%