0.159
Revenue¥B
0.509
0.540
0.591
0.652
0.704
0.754
0.834
0.898
0.992
1.091
0.174
9.16%
9.02%
57
16.84
Revenue growth%
18.57
18.39
15.51
12.75
15.25
15.11
14.27
12.18
14.11
16.21
14.95
14.27
15.18
9
7.72
Gross margin%
12.46
9.69
7.31
8.45
8.49
8.87
7.25
4.32
2.28
5.18
22.61
5.18
7.88
59
3.76
Operating margin%
26.15
25.89
23.60
21.10
20.90
23.27
21.88
22.90
20.02
22.66
3.23
22.66
22.78
93
15.48
Net margin%
10.14
11.66
14.35
16.69
18.06
17.84
16.32
14.44
14.09
14.67
13.87
14.67
14.56
48
37.97
P/E ratio (avg)x
47.45
45.99
45.74
45.89
49.29
48.88
53.53
64.57
68.30
70.64
21.55
64.57
49.09
74
9.089
EV/EBITx
23.56
21.71
18.58
15.94
15.84
13.41
11.44
10.24
9.975
8.648
9.380
10.24
14.63
72
28.31
FCF yield (avg)%
34.71
35.84
33.14
35.73
38.25
36.20
36.39
37.90
36.94
39.84
11.92
36.94
36.29
30
26.88
FCF margin%
6.93
4.17
2.84
0.66
3.32
0.62
1.18
2.77
2.27
0.40
15.24
1.18
2.52
78
0.776
FCF / Net incomex
0.844
0.937
1.020
1.183
1.416
1.450
1.642
1.654
1.914
2.150
1.625
1.654
1.433
50
22.71
ROIC%
28.86
27.59
27.70
25.47
22.51
20.90
20.65
18.10
21.09
18.12
2.72
20.65
21.80
59
20.68
Return on equity%
10.72
9.56
8.30
10.44
12.58
13.12
11.60
13.70
15.87
18.40
15.47
13.70
12.09
62
5.21
Return on assets%
20.86
22.11
24.71
27.18
29.88
27.01
25.41
25.43
22.65
21.12
2.68
25.41
25.06
91
32.84
EPS¥
39.19
43.46
44.43
50.29
48.19
49.15
51.78
48.39
55.83
62.49
36.60
5.33%
4.41%
—
28.14
EPS growth%
0.40
0.40
1.75
0.40
0.40
0.40
0.40
2.74
3.53
5.70
5.48
2.74
0.40
15
45.15
Bookvalue per sh¥
62.91
66.37
72.59
80.88
88.15
100.46
117.73
137.66
160.97
158.60
36.12
12.47%
10.54%
—
53.27
FCF per share¥
63.80
65.08
68.90
78.41
83.32
83.88
86.74
98.06
94.65
103.05
23.05
4.34%
5.44%
—
49.34
Dividend per sh¥
34.32
35.04
38.74
44.27
52.73
54.17
56.20
67.54
79.20
80.66
18.39
8.87%
10.44%
—
22.93
Div yield (avg)%
10.58
12.13
14.56
14.70
12.55
11.76
11.69
11.47
10.19
9.12
2.78
11.47
11.72
60
2.50
Payout ratio%
26.05
24.43
22.72
21.20
19.16
18.73
21.33
24.23
24.77
27.56
27.33
24.23
23.47
62
8.968
Shares (diluted)M
10.54
11.35
12.81
13.29
13.52
14.82
15.84
15.17
16.80
17.87
8.956
5.73%
4.69%
6
17.04
Buyback yield%
24.34
23.45
24.99
26.67
26.52
24.25
22.58
23.92
23.54
23.64
9.68
23.64
24.09
74
1.443
D/E ratiox
2.328
2.684
3.156
3.633
3.594
3.601
3.924
4.518
4.825
5.394
0.294
4.518
3.617
81
0.159
Enterprise value¥B
1.261
1.460
1.495
1.548
1.766
2.029
2.143
2.354
2.755
2.937
0.990
10.71%
9.13%
36
771.9
LT debt¥M
39.27
40.88
35.52
31.91
31.36
30.55
29.41
30.82
27.37
29.66
62.70
(1.11%)
(3.94%)
49
Revenue
¥1.091B
9.02%
1.00×
Cost of revenue
¥621.1M
8.69%
0.97×
Operating expenses
¥138.5M
10.16%
1.11×
Cash and investments
17.00%
Property and equipment
15.03%