0.138
Revenue¥B
1.207
1.248
1.301
1.334
1.370
1.434
1.495
1.526
1.560
1.619
0.145
3.39%
3.52%
61
16.60
Revenue growth%
5.29
6.23
8.45
8.10
5.46
4.80
3.98
1.19
3.37
3.72
9.05
3.72
5.04
5
7.39
Gross margin%
7.69
5.33
7.46
9.73
9.85
7.74
9.97
7.79
7.58
10.40
10.68
7.79
7.76
45
21.54
Operating margin%
0.40
0.40
0.40
2.47
0.40
3.23
5.31
6.18
4.12
5.43
5.23
5.31
2.85
21
25.88
Net margin%
7.81
10.67
11.26
8.34
10.15
11.32
13.12
11.46
10.94
13.36
25.32
11.46
11.10
87
20.39
P/E ratio (avg)x
45.39
50.53
57.78
58.11
57.21
62.90
73.08
70.50
68.00
70.02
15.29
70.02
60.51
24
8.821
EV/EBITx
15.28
17.16
19.19
22.41
23.66
24.19
26.47
29.43
33.48
38.43
32.23
29.43
23.92
75
5.44
FCF yield (avg)%
30.73
31.15
31.00
32.77
30.50
31.42
29.05
28.72
28.36
27.40
10.54
28.72
30.61
67
12.70
FCF margin%
9.63
12.49
12.26
12.03
12.82
13.22
14.60
14.23
12.50
14.89
7.60
14.23
12.66
29
1.151
FCF / Net incomex
2.153
2.347
2.300
2.523
2.699
2.863
3.041
3.431
3.487
3.581
0.341
3.431
2.781
33
2.67
ROIC%
8.88
7.26
6.45
6.83
5.09
3.82
4.15
4.63
2.24
1.45
28.63
3.82
4.86
91
6.35
Return on equity%
20.26
22.14
20.93
18.85
17.43
17.97
18.27
19.57
17.75
15.88
14.00
17.97
18.56
18
17.47
Return on assets%
14.64
15.37
17.09
16.22
18.28
19.18
17.25
17.01
19.11
17.02
19.30
17.25
17.05
40
13.59
EPS¥
4.56
5.23
5.42
6.36
7.58
8.16
8.55
9.61
9.74
10.83
13.98
7.38%
9.83%
—
2.29
EPS growth%
10.60
11.47
11.94
12.17
12.89
11.10
10.31
13.20
15.87
14.45
17.75
13.20
12.05
37
3.41
Bookvalue per sh¥
5.73
5.23
4.90
5.37
5.32
5.21
5.47
5.62
5.73
5.43
13.04
0.42%
(1.42%)
—
10.39
FCF per share¥
5.30
6.05
6.24
6.15
6.21
6.08
6.17
7.00
6.70
6.24
12.00
0.10%
2.11%
—
17.08
Dividend per sh¥
5.53
5.03
4.48
4.55
3.98
4.15
3.84
3.78
3.80
3.86
10.09
(0.64%)
(4.86%)
—
23.75
Div yield (avg)%
27.04
29.43
32.14
31.02
31.51
32.82
33.78
31.31
29.33
26.48
9.43
31.31
31.16
89
17.79
Payout ratio%
28.46
26.78
28.33
29.52
27.44
30.09
31.34
28.61
30.97
30.85
11.49
30.85
29.07
48
30.76
Shares (diluted)M
33.73
37.18
39.36
40.81
38.72
42.23
38.75
35.28
33.40
36.40
30.13
(1.23%)
1.15%
25
14.10
Buyback yield%
14.15
12.54
11.49
8.60
10.20
7.33
5.49
7.84
8.42
6.20
4.52
7.33
8.51
70
0.533
D/E ratiox
2.041
2.207
2.355
2.280
2.231
2.432
2.365
2.276
2.500
2.793
0.837
2.432
2.318
26
809.5
Enterprise value¥M
225.5
267.2
264.6
319.2
379.8
415.3
471.8
553.6
595.6
660.1
765.9
11.69%
13.01%
92
0.264
LT debt¥B
1.721
1.979
1.946
2.144
2.230
2.503
2.758
2.736
2.722
3.289
0.470
8.08%
7.41%
21
Revenue
¥1.619B
3.52%
1.00×
Cost of revenue
¥938.8M
3.13%
0.96×
Operating expenses
¥282.1M
3.93%
1.04×
Cash and investments
15.78%
Property and equipment
14.90%