0.240
Revenue¥B
0.722
0.758
0.819
0.877
0.940
1.022
1.083
1.144
1.240
1.333
0.247
7.23%
7.08%
13
16.39
Revenue growth%
21.22
19.54
19.14
21.00
20.70
22.36
21.52
19.83
20.51
17.81
23.54
20.51
20.60
80
9.87
Gross margin%
17.60
15.59
16.87
13.99
15.30
14.72
12.73
11.82
13.37
12.36
12.20
12.73
14.36
26
20.51
Operating margin%
29.34
31.13
32.36
34.02
36.11
33.70
35.47
36.11
34.21
35.19
28.51
35.19
34.12
29
27.55
Net margin%
23.22
23.73
22.81
22.74
21.07
23.03
25.18
25.81
22.85
25.33
9.73
25.18
23.13
93
26.34
P/E ratio (avg)x
21.68
22.98
23.50
22.53
24.83
24.44
27.70
33.07
37.91
40.65
10.56
33.07
24.64
41
7.526
EV/EBITx
23.63
26.21
29.14
29.99
30.55
34.46
39.60
40.23
40.49
41.92
32.39
40.23
32.50
42
7.87
FCF yield (avg)%
31.82
30.90
32.03
30.28
30.81
31.25
28.57
31.36
28.95
28.41
22.96
28.95
30.86
23
6.00
FCF margin%
4.48
5.33
5.96
8.85
6.45
4.25
7.15
5.19
7.60
5.76
29.14
5.76
5.86
59
0.150
FCF / Net incomex
1.933
1.988
2.118
2.158
2.371
2.354
2.307
2.522
2.791
2.810
0.732
2.522
2.331
61
11.09
ROIC%
24.17
24.50
23.13
23.97
24.96
24.88
22.85
24.77
24.96
26.60
24.17
24.88
24.64
14
7.76
Return on equity%
9.68
11.99
14.21
15.97
13.09
15.13
14.88
15.41
14.01
12.47
11.85
14.88
14.11
50
4.75
Return on assets%
0.40
0.40
0.40
0.90
1.23
0.40
1.38
2.17
0.40
1.22
6.51
1.22
0.65
17
126.47
EPS¥
23.94
25.82
24.18
24.00
23.37
25.18
25.58
25.85
28.68
28.40
130.46
3.97%
1.25%
—
19.98
EPS growth%
4.76
7.40
5.11
3.92
5.16
3.77
4.84
2.19
2.15
4.06
18.79
3.77
4.41
33
97.31
Bookvalue per sh¥
139.37
128.89
142.13
135.43
124.11
115.72
117.51
129.16
146.01
162.17
79.49
5.49%
2.59%
—
118.76
FCF per share¥
24.19
23.92
24.08
23.50
19.96
20.81
20.13
21.11
19.96
18.85
72.70
(1.13%)
(3.54%)
—
91.27
Dividend per sh¥
72.51
79.80
80.85
94.49
98.12
114.35
131.52
130.66
142.43
139.32
48.32
7.26%
8.01%
—
5.19
Div yield (avg)%
28.00
30.83
30.02
28.38
29.14
26.96
26.05
28.10
30.68
32.11
15.14
28.10
28.76
40
17.02
Payout ratio%
1.40
4.39
2.16
2.85
3.74
2.70
1.94
0.40
2.32
3.00
12.63
2.32
2.51
28
8.651
Shares (diluted)M
9.639
8.753
7.865
8.787
8.072
7.707
8.217
7.668
8.281
8.615
8.514
1.31%
(0.55%)
90
10.12
Buyback yield%
19.65
18.55
18.57
17.68
18.55
18.86
20.32
19.15
18.82
19.39
26.31
19.15
18.84
43
1.377
D/E ratiox
1.096
1.325
1.478
1.460
1.660
1.883
2.053
2.236
2.539
2.514
1.398
2.236
1.772
69
0.220
Enterprise value¥B
0.830
0.927
0.861
0.860
0.920
0.921
1.062
1.167
1.124
1.086
0.987
3.39%
2.39%
48
263.5
LT debt¥M
129.7
135.3
135.7
154.8
167.4
171.8
196.6
224.3
222.8
226.1
360.3
6.20%
5.54%
10
Revenue
¥1.333B
7.08%
1.00×
Cost of revenue
¥622.7M
7.69%
1.06×
Operating expenses
¥256.9M
6.14%
0.92×
Cash and investments
23.45%
Property and equipment
16.09%