0.828
Revenue¥B
1.030
1.124
1.206
1.314
1.436
1.557
1.661
1.770
1.946
0.906
0.906
8.18%
8.63%
95
8.47
Revenue growth%
6.68
7.91
10.32
11.58
14.09
12.85
14.04
15.04
14.80
20.32
18.09
14.09
12.22
41
17.14
Gross margin%
9.75
8.60
10.31
8.94
10.62
12.61
9.70
6.84
8.45
17.95
15.91
9.70
9.52
15
18.38
Operating margin%
17.41
19.73
21.61
19.35
21.88
19.86
21.88
21.60
23.56
5.94
4.80
21.88
20.80
60
17.79
Net margin%
5.57
7.76
5.65
4.62
4.98
3.37
6.24
4.95
7.63
11.49
27.97
4.98
5.27
81
37.21
P/E ratio (avg)x
51.08
47.71
45.78
44.04
44.76
43.33
45.74
45.69
47.20
9.056
37.28
45.69
45.72
91
36.85
EV/EBITx
33.36
31.57
31.05
32.82
36.45
32.80
29.90
31.29
33.93
27.10
19.67
32.80
32.19
95
26.73
FCF yield (avg)%
22.13
22.31
20.55
17.89
17.57
20.51
23.25
23.73
22.63
20.32
8.66
22.63
22.22
13
21.02
FCF margin%
30.28
27.84
26.86
29.08
29.84
30.26
29.13
30.31
32.71
11.86
15.20
30.26
30.05
11
1.302
FCF / Net incomex
1.187
1.218
1.231
1.150
1.228
1.295
1.284
1.219
1.119
1.174
1.511
1.228
1.219
30
5.42
ROIC%
3.46
0.76
2.83
4.91
6.52
9.43
8.97
6.10
4.96
26.83
15.20
6.52
4.93
32
23.05
Return on equity%
7.78
5.94
3.86
5.13
6.45
8.20
9.97
10.54
9.47
13.53
28.19
9.47
7.99
36
10.90
Return on assets%
26.51
29.41
30.25
31.11
31.55
34.14
37.14
36.84
37.50
14.53
20.92
36.84
31.33
79
184.45
EPS¥
42.05
36.52
32.59
28.28
25.51
26.89
27.95
30.02
27.56
191.15
223.21
(0.52%)
(5.85%)
—
5.80
EPS growth%
21.04
21.18
20.65
22.73
23.04
22.76
24.07
24.91
27.38
26.29
3.63
24.07
22.75
52
156.20
Bookvalue per sh¥
44.61
40.05
41.37
44.42
46.77
40.56
43.90
44.34
40.99
100.02
61.65
(1.60%)
(2.22%)
—
52.54
FCF per share¥
103.12
110.71
122.53
128.25
122.90
137.04
151.25
143.37
144.81
175.85
79.62
2.46%
3.58%
—
131.68
Dividend per sh¥
119.12
124.15
138.37
131.82
144.14
134.74
140.54
148.45
150.05
94.31
64.93
2.62%
1.94%
—
24.37
Div yield (avg)%
15.12
12.14
11.05
10.10
10.68
10.90
8.21
10.98
10.00
27.10
13.60
10.68
10.94
73
4.19
Payout ratio%
18.31
16.17
16.44
19.00
19.55
18.70
18.86
17.01
14.82
11.92
10.72
18.70
17.66
57
4.712
Shares (diluted)M
5.558
5.511
5.188
5.961
6.010
6.464
6.083
6.960
6.848
4.714
4.722
2.81%
2.28%
26
3.85
Buyback yield%
10.00
7.07
5.07
2.46
3.65
2.71
3.65
3.27
2.98
22.60
3.10
3.27
3.65
46
1.771
D/E ratiox
0.366
0.325
0.344
0.324
0.274
0.280
0.286
0.253
0.271
0.693
1.198
0.274
0.305
91
1.207
Enterprise value¥B
0.355
0.356
0.320
0.333
0.323
0.308
0.281
0.286
0.262
1.054
1.492
(4.68%)
(4.64%)
24
1.484
LT debt¥B
0.522
0.533
0.531
0.520
0.506
0.439
0.432
0.372
0.324
0.949
1.460
(9.02%)
(5.27%)
44
Revenue
¥1.946B
8.63%
1.00×
Cost of revenue
¥1.153B
9.03%
1.04×
Operating expenses
¥421.1M
7.77%
0.92×
Cash and investments
16.52%
Property and equipment
15.66%