0.903
Revenue¥B
1.636
1.729
1.841
2.005
2.170
2.323
2.490
2.661
2.819
2.980
0.978
6.55%
7.10%
60
28.50
Revenue growth%
29.44
29.15
31.65
31.86
33.32
33.20
30.58
32.19
30.03
27.99
9.63
30.58
31.11
49
10.87
Gross margin%
3.73
6.19
6.95
5.79
5.30
2.66
3.54
6.38
3.79
6.46
27.35
3.79
5.55
54
7.83
Operating margin%
30.45
31.66
31.61
32.57
32.62
33.71
34.69
36.19
34.17
34.10
20.81
34.17
33.16
6
28.77
Net margin%
5.09
7.16
10.12
12.77
14.23
16.89
18.53
19.01
17.86
19.33
5.93
18.53
15.56
62
26.06
P/E ratio (avg)x
42.99
42.21
50.71
55.30
57.95
56.37
67.24
74.92
81.82
90.91
11.24
74.92
57.16
51
9.556
EV/EBITx
10.62
10.52
12.02
11.97
12.07
12.24
12.94
12.76
13.66
13.80
19.00
12.94
12.16
58
22.75
FCF yield (avg)%
20.91
23.52
25.31
26.00
27.02
25.24
22.35
24.11
22.87
23.13
27.96
23.13
23.81
30
17.25
FCF margin%
26.94
29.21
26.78
24.67
25.49
25.24
23.01
22.00
22.41
19.87
27.36
22.41
24.95
45
1.654
FCF / Net incomex
1.126
1.179
1.098
1.019
0.978
1.054
0.916
0.826
0.722
0.682
0.451
0.826
0.998
61
20.32
ROIC%
1.41
2.79
1.82
1.61
2.84
4.68
5.87
5.44
8.36
11.27
14.98
5.87
3.76
82
25.17
Return on equity%
17.35
16.49
18.65
20.95
18.64
16.93
14.30
11.63
10.50
10.84
7.63
11.63
16.71
18
18.13
Return on assets%
13.50
16.48
15.54
16.55
16.63
14.59
15.85
16.21
17.72
19.24
15.15
16.21
16.35
31
1.75
EPS¥
2.48
2.15
1.86
1.91
1.85
1.79
1.60
1.51
1.63
1.75
1.91
(1.07%)
(3.77%)
—
23.16
EPS growth%
7.53
6.31
5.75
7.12
6.30
6.95
5.47
5.54
6.30
8.59
24.38
6.30
6.31
56
2.02
Bookvalue per sh¥
5.90
6.26
7.01
7.60
9.06
9.90
11.82
14.01
14.84
16.38
2.19
12.57%
12.22%
—
2.73
FCF per share¥
7.72
7.71
8.85
8.98
9.18
9.97
11.02
10.84
12.44
12.18
4.99
5.80%
5.70%
—
2.21
Dividend per sh¥
6.05
5.91
6.96
7.19
8.54
10.15
10.60
10.26
10.66
10.76
3.91
4.74%
6.36%
—
13.23
Div yield (avg)%
16.82
17.20
14.47
13.66
11.86
14.11
13.91
13.44
14.87
12.05
26.61
13.91
14.01
81
26.53
Payout ratio%
12.54
9.81
8.88
9.43
11.97
14.92
14.14
15.49
12.82
12.48
18.76
14.14
12.51
9
0.418
Shares (diluted)B
0.804
0.906
0.994
1.112
1.177
1.272
1.227
1.245
1.308
1.287
0.420
1.80%
6.72%
80
26.09
Buyback yield%
4.51
2.33
0.66
0.40
2.76
2.83
1.56
0.74
0.40
0.40
23.41
0.74
1.15
57
0.791
D/E ratiox
1.433
1.710
1.675
1.674
1.863
2.129
2.347
2.792
2.998
2.955
0.709
2.792
1.996
14
2.519
Enterprise value¥B
3.957
4.249
4.019
3.699
4.154
4.635
4.351
4.330
4.348
4.816
1.876
3.00%
3.45%
91
2.095
LT debt¥B
0.724
0.695
0.810
0.760
0.860
0.919
0.940
1.084
1.160
1.300
1.813
8.63%
7.42%
6
Revenue
¥2.980B
7.10%
1.00×
Cost of revenue
¥2.086B
7.10%
1.00×
Operating expenses
¥559.1M
7.38%
1.03×
Cash and investments
19.06%
Property and equipment
17.33%