0.903
Revenue¥B
0.729
0.741
0.749
0.760
0.776
0.786
0.800
0.820
0.854
0.873
1.004
2.37%
1.92%
22
13.89
Revenue growth%
19.30
16.32
18.42
20.84
23.38
26.07
23.52
25.68
27.28
29.50
16.28
26.07
23.45
68
5.91
Gross margin%
24.11
25.32
27.59
27.40
29.28
30.30
28.54
28.50
26.23
28.43
9.88
28.50
28.01
47
15.16
Operating margin%
15.48
16.18
13.70
12.99
10.40
11.84
10.61
9.68
10.27
8.90
10.37
10.27
11.23
94
23.68
Net margin%
9.59
7.69
4.89
6.29
3.89
1.89
4.28
5.74
7.55
9.72
10.62
5.74
6.02
91
33.98
P/E ratio (avg)x
46.30
49.26
49.53
59.32
61.33
67.67
78.56
93.61
102.6
116.4
7.494
93.61
64.50
27
31.99
EV/EBITx
57.84
64.23
65.45
71.46
80.20
83.17
79.09
85.79
95.01
94.23
8.850
85.79
79.64
93
10.91
FCF yield (avg)%
21.83
21.96
22.02
20.25
20.54
18.46
18.33
21.09
22.90
23.90
19.94
21.09
21.46
34
28.90
FCF margin%
18.66
18.95
19.26
17.63
20.46
19.34
22.01
24.27
26.44
25.33
19.45
24.27
19.90
94
0.998
FCF / Net incomex
1.730
1.797
1.843
2.054
2.342
2.712
3.051
2.982
3.189
3.344
1.785
3.051
2.527
84
21.13
ROIC%
16.02
15.48
15.77
14.01
16.45
15.21
13.21
15.39
15.21
13.12
13.04
15.21
15.30
80
7.47
Return on equity%
22.30
19.98
22.45
19.87
17.10
15.55
16.72
17.64
19.93
17.34
4.66
17.34
18.75
36
15.84
Return on assets%
20.55
18.59
19.94
20.95
21.89
23.77
21.84
23.91
22.33
23.44
22.96
23.44
21.87
63
292.53
EPS¥
138.44
119.03
102.40
90.23
80.69
69.95
69.27
59.36
53.76
55.69
315.04
(7.15%)
(8.71%)
—
29.95
EPS growth%
12.13
13.52
15.41
13.32
13.83
16.12
14.17
17.06
17.19
15.43
26.11
16.12
14.79
23
235.19
Bookvalue per sh¥
197.77
226.86
248.74
276.41
295.55
357.87
419.02
420.45
495.12
567.41
71.61
13.93%
12.71%
—
259.76
FCF per share¥
282.84
302.09
296.69
264.35
265.38
269.23
249.93
266.09
233.60
221.56
93.00
(3.55%)
(3.34%)
—
144.26
Dividend per sh¥
54.06
58.83
63.25
64.23
57.76
60.68
61.18
55.75
60.07
54.61
235.43
(1.12%)
(0.33%)
—
17.40
Div yield (avg)%
9.41
8.42
9.50
10.69
12.79
12.02
11.80
13.57
14.45
13.50
23.06
13.50
11.91
89
13.57
Payout ratio%
4.19
3.02
5.77
6.53
4.17
5.52
2.92
1.34
0.40
2.37
11.31
2.37
3.59
32
1.935
Shares (diluted)M
2.402
2.526
2.736
3.048
3.266
3.527
3.905
4.035
3.973
3.739
1.923
2.74%
5.59%
80
23.66
Buyback yield%
37.49
39.19
40.90
40.25
39.13
38.33
39.33
40.79
37.96
40.72
13.41
39.33
39.26
13
1.742
D/E ratiox
1.839
2.024
1.849
1.913
2.195
2.158
2.075
2.337
2.526
2.710
0.157
2.337
2.116
7
0.237
Enterprise value¥B
0.999
0.928
0.954
1.033
1.102
1.057
1.153
1.202
1.222
1.359
0.526
4.28%
4.23%
80
171.5
LT debt¥M
209.1
188.7
177.8
157.1
145.0
140.1
151.9
146.6
159.5
139.5
796.9
(0.76%)
(4.46%)
60
Revenue
¥873.0M
1.92%
1.00×
Cost of revenue
¥471.8M
1.82%
0.99×
Operating expenses
¥111.4M
2.46%
1.05×
Cash and investments
18.24%
Property and equipment
14.55%