1.440
Revenue¥B
1.112
1.173
1.235
1.304
1.321
1.337
1.406
1.431
1.476
1.543
1.495
3.15%
3.71%
48
28.34
Revenue growth%
6.33
6.29
8.55
7.98
9.40
7.39
7.90
6.47
4.43
5.47
16.43
6.47
6.93
87
15.96
Gross margin%
19.34
17.64
17.44
19.74
18.03
18.94
16.72
17.59
15.86
18.72
12.35
17.59
17.84
39
16.06
Operating margin%
2.13
4.79
2.75
0.54
2.53
3.45
3.36
1.44
0.40
0.40
8.42
1.44
2.33
36
3.02
Net margin%
8.83
10.91
11.60
13.90
11.10
11.67
11.72
13.09
12.24
12.14
29.79
12.14
11.70
48
34.72
P/E ratio (avg)x
24.63
21.83
20.58
19.47
19.48
17.95
19.67
19.25
18.55
20.31
8.223
19.25
19.58
28
30.79
EV/EBITx
14.57
14.08
13.68
13.54
12.67
14.72
16.18
16.02
17.95
20.65
10.22
16.18
14.64
23
10.12
FCF yield (avg)%
23.01
24.09
25.10
26.70
27.45
27.92
29.62
27.96
30.17
27.48
9.62
27.96
27.46
28
27.69
FCF margin%
28.17
25.83
24.07
26.08
25.28
27.13
25.87
26.72
25.96
27.76
3.78
26.72
26.02
46
0.427
FCF / Net incomex
1.788
2.005
2.298
2.680
2.788
2.859
3.162
3.641
4.034
4.208
0.862
3.641
2.823
7
16.72
ROIC%
22.60
20.82
19.92
19.87
21.80
24.58
26.96
25.86
27.89
24.98
17.80
25.86
23.59
66
3.91
Return on equity%
12.12
11.72
12.58
14.89
16.83
19.15
17.59
19.62
17.87
15.77
29.85
17.87
16.30
41
5.95
Return on assets%
17.56
14.58
17.09
14.62
13.53
12.41
14.72
13.28
13.25
11.59
26.92
13.25
14.05
49
71.25
EPS¥
41.95
43.37
41.74
41.14
38.64
41.18
42.66
47.89
53.22
49.31
73.46
5.00%
2.08%
—
15.87
EPS growth%
8.13
8.47
6.85
4.34
4.36
3.24
4.50
2.06
3.46
2.88
18.34
3.24
4.35
18
53.24
Bookvalue per sh¥
49.38
56.89
59.24
64.71
76.66
88.75
102.70
99.54
107.59
127.10
23.29
10.64%
10.25%
—
27.83
FCF per share¥
54.24
46.24
46.05
46.95
45.32
45.64
40.09
39.46
33.68
32.91
48.57
(6.20%)
(6.15%)
—
50.83
Dividend per sh¥
34.48
37.79
42.49
48.26
53.24
60.20
65.05
69.23
67.78
62.74
40.71
3.34%
6.77%
—
12.00
Div yield (avg)%
0.44
0.92
0.40
0.77
0.55
0.40
0.40
2.63
1.92
0.40
20.16
0.40
0.49
51
28.82
Payout ratio%
15.51
12.59
11.80
13.00
14.04
11.17
13.11
14.13
13.21
15.91
14.23
13.21
13.16
9
9.556
Shares (diluted)M
11.10
12.08
12.19
13.06
14.83
14.03
14.45
16.66
16.76
18.11
9.488
4.08%
5.36%
37
3.08
Buyback yield%
5.56
5.87
3.28
5.81
3.36
5.47
3.51
6.27
6.41
8.46
9.35
6.27
5.69
48
0.264
D/E ratiox
1.604
1.831
1.711
1.680
1.633
1.584
1.628
1.493
1.642
1.658
1.789
1.628
1.638
50
0.112
Enterprise value¥B
0.736
0.838
0.904
0.919
0.973
1.084
1.255
1.245
1.483
1.592
1.112
10.35%
9.41%
39
1.214
LT debt¥B
1.737
2.016
2.214
2.436
2.312
2.703
2.750
3.099
3.275
3.373
1.373
7.85%
8.08%
83
Revenue
¥1.543B
3.71%
1.00×
Cost of revenue
¥805.0M
3.68%
1.00×
Operating expenses
¥383.1M
3.94%
1.02×
Cash and investments
15.74%
Property and equipment
15.10%