0.092
Revenue¥B
0.860
0.905
0.957
1.016
1.072
1.151
1.260
1.355
1.454
1.548
0.096
7.63%
7.03%
72
11.07
Revenue growth%
12.15
10.82
11.82
13.67
12.33
11.16
8.82
7.48
9.38
7.99
24.56
8.82
10.99
84
16.73
Gross margin%
3.58
0.69
0.40
0.40
2.20
4.63
2.71
4.96
4.27
2.60
10.03
4.27
2.66
38
7.77
Operating margin%
17.46
15.87
18.47
16.03
13.38
15.56
13.79
15.78
16.24
17.54
8.81
15.78
15.95
66
8.71
Net margin%
7.74
6.92
6.63
5.51
3.69
1.14
1.99
2.30
4.05
1.71
5.23
1.99
3.87
18
18.93
P/E ratio (avg)x
41.75
45.85
53.60
58.69
65.05
72.46
80.67
95.14
114.4
128.3
15.65
95.14
68.76
44
13.10
EV/EBITx
24.62
24.28
26.67
27.70
27.63
30.46
33.11
36.58
40.38
44.38
26.66
36.58
29.08
47
20.79
FCF yield (avg)%
26.41
25.48
26.39
27.00
24.03
25.71
24.45
25.90
23.13
21.15
21.86
24.45
25.60
83
7.45
FCF margin%
33.85
32.51
32.26
33.63
31.01
33.79
31.44
28.50
30.74
30.98
24.02
30.98
31.85
78
1.120
FCF / Net incomex
0.444
0.467
0.494
0.574
0.595
0.593
0.667
0.732
0.791
0.803
1.514
0.732
0.594
27
10.22
ROIC%
18.27
16.85
15.65
15.05
14.51
16.15
15.68
17.95
16.65
13.94
12.80
16.15
15.91
69
3.96
Return on equity%
27.41
24.49
26.92
27.44
25.55
27.37
27.71
28.86
26.97
29.82
9.42
27.71
27.39
26
28.80
Return on assets%
23.38
21.89
19.61
17.98
16.47
18.72
19.48
16.91
14.10
13.66
6.80
16.91
18.35
85
143.27
EPS¥
47.80
42.66
39.58
41.42
38.84
39.07
33.61
34.80
35.79
36.94
160.05
(1.00%)
(3.10%)
—
14.81
EPS growth%
15.72
18.28
20.81
22.45
22.65
24.63
23.31
20.88
20.29
20.90
26.71
20.90
20.89
54
70.53
Bookvalue per sh¥
81.58
71.74
67.71
61.90
65.41
64.35
68.80
73.98
80.74
69.90
103.68
1.34%
(3.00%)
—
87.33
FCF per share¥
79.17
92.35
105.00
118.93
131.51
142.87
144.55
143.65
157.10
176.02
100.58
6.00%
9.96%
—
42.90
Dividend per sh¥
235.86
251.39
238.96
263.92
278.43
325.49
310.36
317.74
315.42
299.31
92.42
1.46%
3.99%
—
15.67
Div yield (avg)%
10.41
12.09
11.35
8.72
7.19
6.59
7.88
7.92
10.49
7.53
7.63
7.88
8.32
74
5.23
Payout ratio%
13.79
11.36
12.24
15.03
17.43
19.39
19.52
19.67
21.32
23.30
26.10
19.67
18.41
71
5.461
Shares (diluted)M
5.309
5.338
4.950
4.800
4.466
4.413
4.669
4.619
5.236
4.893
5.510
1.84%
(1.23%)
9
19.00
Buyback yield%
6.75
4.51
7.05
5.04
4.88
4.32
3.06
4.63
3.74
4.99
28.85
4.32
4.75
49
0.957
D/E ratiox
1.641
1.514
1.673
1.901
1.816
2.094
2.362
2.624
2.973
3.262
0.419
2.624
1.998
64
1.045
Enterprise value¥B
0.504
0.566
0.631
0.690
0.662
0.740
0.775
0.715
0.733
0.786
1.274
3.48%
4.26%
24
0.225
LT debt¥B
0.850
0.989
1.082
1.163
1.339
1.275
1.415
1.436
1.482
1.499
0.229
2.29%
7.08%
17
Revenue
¥1.548B
7.03%
1.00×
Cost of revenue
¥1.084B
7.03%
1.00×
Operating expenses
¥322.7M
7.34%
1.03×
Cash and investments
15.41%
Property and equipment
15.11%