1.331
Revenue¥B
1.099
1.184
1.293
1.412
1.556
1.680
1.815
2.003
2.208
2.388
1.409
8.95%
8.96%
78
22.36
Revenue growth%
25.95
23.78
21.43
21.79
22.37
24.68
26.80
25.93
23.76
26.63
18.71
25.93
24.23
25
18.81
Gross margin%
7.83
5.39
7.82
5.32
7.80
5.75
6.57
6.12
8.00
5.39
3.70
6.12
6.35
71
23.87
Operating margin%
21.84
20.94
20.50
22.17
24.12
25.14
23.79
25.00
25.76
25.98
8.07
25.14
23.95
52
9.14
Net margin%
14.12
14.43
14.92
16.33
13.53
15.22
12.34
14.09
13.28
13.91
3.05
13.91
14.10
65
14.29
P/E ratio (avg)x
17.18
19.78
19.16
20.57
24.49
24.08
28.26
33.68
34.38
37.58
23.69
33.68
24.28
53
34.25
EV/EBITx
14.25
15.82
16.63
20.05
23.90
26.23
30.82
33.89
40.21
42.20
21.83
33.89
25.06
28
6.04
FCF yield (avg)%
25.04
27.20
27.92
27.67
28.91
31.84
32.64
35.15
36.54
38.35
3.10
35.15
30.38
16
4.93
FCF margin%
22.60
20.79
23.48
26.11
25.64
28.55
30.57
30.73
29.82
31.33
8.58
30.57
27.33
44
0.243
FCF / Net incomex
1.991
2.025
2.027
2.258
2.278
2.577
2.801
3.078
3.300
3.706
0.198
3.078
2.427
38
27.99
ROIC%
23.33
25.56
24.58
24.45
25.27
25.37
26.76
27.21
27.06
26.13
22.23
26.76
25.47
57
23.32
Return on equity%
8.29
8.42
10.36
12.15
9.74
7.17
7.36
7.72
7.40
7.82
24.50
7.40
8.05
78
16.11
Return on assets%
20.03
18.99
16.90
15.23
14.44
14.53
12.86
15.20
14.92
17.47
26.96
14.92
15.22
43
6.00
EPS¥
6.29
6.20
6.04
7.01
8.36
9.11
9.01
9.79
10.98
12.01
6.22
7.50%
6.39%
—
23.42
EPS growth%
29.65
30.18
28.89
31.81
33.58
31.96
28.98
28.24
27.76
26.94
8.25
28.24
29.31
7
11.26
Bookvalue per sh¥
7.79
6.98
7.06
7.88
8.88
9.73
10.30
10.54
11.39
10.75
5.46
3.88%
2.55%
—
5.05
FCF per share¥
4.01
3.74
4.08
4.23
4.10
3.87
4.08
4.55
4.33
3.99
4.40
(0.57%)
0.23%
—
5.24
Dividend per sh¥
3.61
3.57
3.60
3.99
3.61
3.65
4.04
3.71
3.97
3.94
7.50
1.74%
(0.30%)
—
8.78
Div yield (avg)%
22.05
23.43
25.60
26.02
28.66
27.58
26.21
24.79
25.66
24.04
10.36
25.66
25.63
50
4.84
Payout ratio%
16.76
13.82
12.62
15.29
13.66
13.50
11.04
9.51
11.00
10.56
28.11
11.00
13.06
14
112.5
Shares (diluted)M
88.69
78.70
67.18
62.30
63.65
61.70
57.07
56.47
53.13
45.26
116.5
(6.59%)
(7.15%)
23
21.65
Buyback yield%
10.81
13.70
14.53
16.78
16.42
19.24
18.84
18.66
20.56
19.07
2.78
19.07
17.72
79
1.789
D/E ratiox
1.874
2.165
2.347
2.312
2.453
2.606
3.144
3.741
3.734
4.475
0.465
3.734
2.529
39
312.2
Enterprise value¥M
289.8
331.2
315.6
354.9
395.4
401.5
403.1
380.2
417.9
442.6
117.6
2.28%
4.47%
82
1,771
LT debt¥M
287.6
308.7
364.4
393.1
411.7
404.1
463.7
473.3
507.9
528.9
608.4
5.14%
6.63%
64
Revenue
¥2.388B
8.96%
1.00×
Cost of revenue
¥1.149B
8.85%
0.99×
Operating expenses
¥530.4M
8.83%
0.99×
Property and equipment
17.30%
Cash and investments
16.61%