1.285
Revenue¥B
1.430
1.562
1.719
1.836
1.967
2.093
2.317
2.521
2.782
2.964
1.394
8.55%
8.62%
86
23.25
Revenue growth%
5.89
8.38
6.99
7.32
4.95
3.67
3.16
1.70
4.31
2.60
12.67
3.16
4.63
92
21.42
Gross margin%
20.02
17.46
18.05
15.71
14.74
12.18
14.91
16.94
18.60
21.36
6.59
16.94
17.20
46
5.90
Operating margin%
13.37
11.60
14.39
12.04
15.03
15.94
17.72
18.62
19.22
22.08
3.44
18.62
15.49
5
3.37
Net margin%
0.40
1.67
0.40
0.40
0.40
1.75
0.40
0.40
0.40
1.74
14.76
0.40
0.40
15
30.44
P/E ratio (avg)x
14.15
15.75
16.57
16.21
16.53
18.47
19.30
18.97
17.38
16.77
24.30
18.47
16.67
32
26.98
EV/EBITx
41.63
43.78
45.61
54.14
56.64
57.17
64.54
73.54
88.33
103.6
28.69
73.54
56.90
33
23.83
FCF yield (avg)%
4.19
1.32
2.15
4.55
7.41
4.66
4.27
2.65
3.24
2.42
3.84
3.24
3.71
91
28.53
FCF margin%
6.76
7.14
7.41
7.23
6.80
6.40
5.79
4.94
4.35
3.28
7.45
4.94
6.58
18
0.770
FCF / Net incomex
1.195
1.261
1.296
1.409
1.524
1.517
1.511
1.421
1.417
1.251
1.460
1.421
1.413
84
20.69
ROIC%
13.53
11.09
10.29
11.14
11.84
11.30
12.44
13.82
11.69
8.86
29.63
11.69
11.50
8
16.40
Return on equity%
18.86
19.80
18.75
21.62
23.53
24.43
25.35
23.43
23.11
25.11
29.44
24.43
23.27
67
23.28
Return on assets%
19.26
20.14
18.48
19.98
17.47
17.03
14.49
15.34
12.97
12.54
16.61
14.49
17.25
61
60.67
EPS¥
22.60
23.08
23.08
20.46
19.48
20.13
21.29
20.67
21.90
20.59
65.11
1.11%
(2.19%)
—
7.41
EPS growth%
19.17
16.58
17.73
18.16
19.11
21.26
19.52
16.65
15.89
16.95
12.89
16.95
17.94
13
60.55
Bookvalue per sh¥
76.48
66.14
63.48
66.01
69.37
59.53
54.83
59.34
52.41
50.58
44.82
(6.12%)
(4.22%)
—
18.39
FCF per share¥
65.83
58.20
62.48
67.30
72.13
70.93
70.27
62.97
58.87
58.84
30.77
(3.99%)
(2.11%)
—
106.60
Dividend per sh¥
98.38
88.20
94.37
87.89
85.92
90.68
87.70
81.57
88.39
83.03
15.21
(0.68%)
(2.38%)
—
2.28
Div yield (avg)%
24.82
26.57
26.17
23.90
22.31
21.93
20.12
17.61
17.34
20.22
25.46
20.12
22.12
53
3.76
Payout ratio%
25.35
25.14
27.30
29.08
27.77
30.34
31.18
31.81
32.96
35.12
26.57
31.81
29.71
21
15.62
Shares (diluted)M
19.63
20.16
21.99
21.25
22.63
21.16
20.78
23.54
22.07
23.96
15.49
1.15%
1.76%
85
21.00
Buyback yield%
8.93
10.72
13.00
15.75
14.23
16.20
16.30
14.64
12.13
12.71
3.56
14.64
13.61
57
0.402
D/E ratiox
1.059
1.164
1.306
1.277
1.191
1.258
1.424
1.506
1.440
1.428
1.131
1.428
1.292
25
1.415
Enterprise value¥B
0.459
0.396
0.354
0.360
0.376
0.364
0.336
0.354
0.318
0.344
1.158
(1.81%)
(3.25%)
91
2.232
LT debt¥B
1.383
1.404
1.407
1.533
1.437
1.362
1.255
1.297
1.161
1.125
3.193
(4.78%)
(1.60%)
93
Revenue
¥2.964B
8.62%
1.00×
Cost of revenue
¥1.947B
8.83%
1.02×
Operating expenses
¥558.5M
8.87%
1.02×
Cash and investments
20.74%
Property and equipment
19.93%