0.222
Revenue¥B
1.150
1.251
1.383
1.484
1.607
1.765
1.933
2.109
2.249
2.464
0.246
8.93%
9.01%
38
12.89
Revenue growth%
10.64
10.61
13.33
11.81
12.34
11.72
11.96
14.82
12.10
12.50
10.35
12.10
12.03
40
5.93
Gross margin%
1.22
0.40
3.16
4.73
3.43
4.20
4.21
5.65
4.09
5.68
19.70
4.21
4.14
40
29.12
Operating margin%
11.62
11.45
14.11
14.97
13.76
11.50
8.84
9.15
8.91
11.34
12.00
9.15
11.48
80
5.81
Net margin%
29.42
28.44
30.67
32.48
35.09
32.61
30.49
28.78
31.64
29.94
16.12
30.49
30.58
34
21.66
P/E ratio (avg)x
30.81
27.78
29.83
26.77
24.61
21.82
20.15
21.72
20.46
21.80
32.78
21.72
23.21
60
27.54
EV/EBITx
13.27
12.31
11.64
10.87
10.51
11.63
13.00
14.82
15.98
17.09
10.49
14.82
12.66
31
16.65
FCF yield (avg)%
4.53
5.60
8.06
6.37
4.67
4.39
6.19
7.60
9.99
10.98
3.52
7.60
6.28
28
4.50
FCF margin%
11.78
13.18
13.29
15.31
13.65
13.77
11.72
12.83
15.56
17.80
3.01
13.77
13.47
91
1.720
FCF / Net incomex
0.806
0.725
0.768
0.661
0.604
0.559
0.528
0.544
0.555
0.478
0.106
0.544
0.581
11
16.27
ROIC%
23.27
24.11
26.69
24.51
26.15
25.98
28.40
30.37
30.89
29.00
29.67
29.00
26.42
8
21.41
Return on equity%
21.63
23.95
23.50
21.14
23.28
20.52
22.02
23.96
22.57
22.99
25.02
22.57
22.78
15
14.41
Return on assets%
37.12
35.43
37.62
40.01
42.05
40.42
39.30
39.04
41.60
40.23
26.68
40.23
39.65
7
8.32
EPS¥
9.05
9.61
8.98
9.80
9.83
10.38
10.34
11.30
12.04
13.47
9.20
6.49%
5.38%
—
21.58
EPS growth%
9.70
12.16
12.54
12.14
13.83
14.84
17.50
16.79
14.39
11.60
17.51
14.84
13.19
27
5.53
Bookvalue per sh¥
4.22
4.67
5.04
5.01
4.78
4.49
4.62
5.13
5.18
5.48
9.82
2.77%
4.15%
—
9.98
FCF per share¥
7.03
6.73
7.15
7.08
7.37
7.73
7.63
7.95
7.07
7.06
3.24
(0.84%)
(0.27%)
—
9.66
Dividend per sh¥
13.89
15.68
16.60
16.14
16.81
19.02
21.97
25.81
30.25
35.99
10.04
16.45%
10.19%
—
13.46
Div yield (avg)%
9.06
11.69
9.96
12.47
9.52
6.92
7.11
8.10
5.64
8.62
21.15
7.11
8.84
77
10.39
Payout ratio%
19.12
20.85
18.73
16.15
13.81
13.29
15.02
15.61
12.92
13.25
25.00
13.29
15.32
46
61.01
Shares (diluted)M
66.04
70.38
65.32
71.36
79.13
81.97
75.97
71.19
79.59
74.28
61.26
(1.26%)
1.19%
39
16.42
Buyback yield%
12.58
12.14
10.16
8.40
9.74
11.63
12.23
9.80
12.32
13.96
2.36
12.23
11.88
36
1.721
D/E ratiox
1.443
1.468
1.273
1.157
1.099
1.178
1.126
1.117
1.043
0.930
1.178
1.117
1.142
22
1.227
Enterprise value¥B
1.853
1.718
1.667
1.720
1.914
1.870
1.706
1.666
1.573
1.532
1.303
(4.35%)
(2.33%)
73
0.962
LT debt¥B
0.274
0.281
0.256
0.220
0.223
0.192
0.191
0.204
0.220
0.200
1.987
(2.19%)
(2.89%)
10
Revenue
¥2.464B
9.01%
1.00×
Cost of revenue
¥1.287B
9.17%
1.02×
Operating expenses
¥447.6M
9.30%
1.03×
Cash and investments
17.63%
Property and equipment
17.35%