0.188
Revenue¥B
1.073
1.144
1.225
1.318
1.451
1.574
1.690
1.835
2.031
2.196
0.198
8.64%
8.13%
84
23.50
Revenue growth%
10.48
12.18
14.93
15.50
14.20
11.68
12.60
13.39
13.76
13.01
7.58
13.01
13.20
35
10.02
Gross margin%
11.90
12.69
11.90
10.97
8.08
5.60
8.04
9.20
6.59
6.72
28.84
6.72
8.64
6
21.53
Operating margin%
24.73
23.37
25.97
26.87
26.27
26.13
23.16
21.69
19.29
16.51
17.07
21.69
24.05
44
18.46
Net margin%
32.07
31.22
28.48
30.24
31.79
32.23
29.49
30.70
30.95
31.36
14.04
30.95
31.09
32
22.07
P/E ratio (avg)x
42.84
50.25
56.38
66.72
67.87
80.98
93.17
101.6
113.3
124.3
9.957
101.6
74.43
19
15.00
EV/EBITx
30.64
29.88
29.81
31.30
31.01
34.11
40.51
39.64
46.93
46.75
30.17
40.51
32.71
48
25.78
FCF yield (avg)%
21.77
23.54
21.81
23.60
22.23
22.53
22.85
23.11
22.54
20.26
4.92
22.54
22.53
57
26.90
FCF margin%
14.57
14.91
15.99
14.57
16.37
14.73
16.25
13.76
11.94
11.44
21.71
13.76
14.65
12
0.414
FCF / Net incomex
0.169
0.158
0.164
0.155
0.144
0.158
0.154
0.139
0.139
0.126
1.457
0.139
0.155
63
14.69
ROIC%
14.12
16.37
14.71
14.93
13.53
11.29
12.89
12.66
13.25
12.59
13.11
12.66
13.39
11
22.09
Return on equity%
16.02
15.62
17.89
17.37
15.26
12.72
12.06
10.85
8.77
7.24
9.93
10.85
13.99
58
17.59
Return on assets%
7.41
5.87
3.20
3.37
1.40
0.40
0.40
0.40
0.40
1.60
27.64
0.40
1.50
56
44.49
EPS¥
21.32
21.31
20.26
20.02
21.01
22.56
20.55
21.54
19.61
18.87
45.64
(2.13%)
(1.38%)
—
28.14
EPS growth%
25.99
23.98
22.83
20.72
18.89
18.02
17.44
15.61
16.14
16.70
11.92
16.70
18.46
62
36.60
Bookvalue per sh¥
105.09
107.32
117.78
120.77
129.70
146.27
133.27
142.15
149.41
144.01
68.56
2.12%
2.85%
—
106.59
FCF per share¥
107.85
114.44
108.85
93.43
93.36
86.65
79.82
76.98
73.22
77.03
39.81
(3.77%)
(2.94%)
—
46.45
Dividend per sh¥
20.02
21.77
19.35
18.12
17.99
17.39
17.04
15.79
14.36
14.19
86.14
(4.64%)
(4.45%)
—
11.48
Div yield (avg)%
21.99
23.58
24.82
22.59
24.23
27.13
26.60
27.57
25.81
25.48
29.78
26.60
25.15
60
10.12
Payout ratio%
19.89
18.02
20.48
20.36
22.05
19.78
20.03
19.89
19.42
21.86
19.01
19.89
19.96
9
7.953
Shares (diluted)M
14.89
17.48
19.30
20.85
24.73
26.44
27.95
28.52
31.14
32.73
8.085
5.76%
10.12%
10
20.75
Buyback yield%
18.62
16.10
18.33
21.14
23.44
26.28
24.37
27.23
27.09
28.47
29.93
27.09
23.91
20
1.727
D/E ratiox
0.969
0.885
0.844
0.760
0.807
0.716
0.681
0.710
0.766
0.787
0.615
0.716
0.776
27
0.754
Enterprise value¥B
0.576
0.551
0.527
0.481
0.455
0.453
0.426
0.385
0.374
0.415
1.623
(1.81%)
(2.42%)
8
1.666
LT debt¥B
1.331
1.321
1.511
1.534
1.749
2.035
1.994
2.000
1.931
1.889
0.177
1.55%
4.70%
64
Revenue
¥2.196B
8.13%
1.00×
Cost of revenue
¥1.302B
8.18%
1.00×
Operating expenses
¥244.6M
8.07%
0.99×
Property and equipment
23.99%
Cash and investments
19.00%