1.421
Revenue¥B
1.530
1.602
1.733
1.795
1.904
2.020
2.108
2.256
2.407
2.526
1.466
5.82%
5.72%
32
10.72
Revenue growth%
29.62
32.34
33.69
32.32
32.15
30.79
29.08
30.55
30.10
28.04
23.23
30.10
30.67
73
6.16
Gross margin%
4.11
6.07
5.14
3.32
3.14
2.80
4.25
1.79
4.62
1.92
3.53
2.80
3.72
87
14.61
Operating margin%
7.45
7.34
5.55
5.26
6.39
6.72
4.55
6.06
6.95
8.61
29.37
6.72
6.55
43
12.43
Net margin%
6.35
8.89
7.89
5.61
4.42
4.15
2.94
2.72
3.71
5.12
18.47
3.71
4.77
31
21.42
P/E ratio (avg)x
19.54
18.77
19.94
20.16
21.00
18.66
17.74
15.45
14.87
16.14
8.108
16.14
18.71
78
17.33
EV/EBITx
20.36
18.35
20.53
19.18
21.45
19.91
19.77
18.05
19.62
20.13
26.71
19.77
19.84
25
25.62
FCF yield (avg)%
25.67
23.70
25.51
24.10
24.42
25.19
23.75
20.90
19.49
18.29
7.45
20.90
23.93
10
20.71
FCF margin%
16.32
18.91
17.62
17.71
17.13
17.31
19.24
19.42
16.52
14.23
15.55
17.31
17.46
30
1.700
FCF / Net incomex
0.348
0.379
0.426
0.420
0.451
0.428
0.434
0.475
0.510
0.522
0.289
0.475
0.431
68
2.40
ROIC%
28.42
30.90
31.94
33.38
31.67
30.30
27.34
26.83
29.32
29.44
2.98
29.32
29.87
91
8.95
Return on equity%
13.01
13.06
12.86
12.85
11.84
9.26
8.17
9.77
12.59
11.84
18.95
9.77
12.22
52
21.56
Return on assets%
26.76
25.92
28.33
29.59
28.49
26.78
29.49
26.50
28.77
29.05
16.20
28.77
28.41
85
0.16
EPS¥
0.51
0.45
0.49
0.54
0.58
0.61
0.65
0.63
0.59
0.54
0.18
(1.30%)
1.55%
—
11.49
EPS growth%
7.15
9.29
10.93
9.20
9.76
10.34
11.22
9.77
8.10
10.14
23.44
10.14
9.77
66
0.65
Bookvalue per sh¥
0.46
0.46
0.42
0.44
0.46
0.47
0.45
0.46
0.47
0.43
0.44
(1.32%)
(1.42%)
—
0.20
FCF per share¥
0.67
0.74
0.70
0.67
0.61
0.64
0.59
0.58
0.52
0.57
0.20
(1.45%)
(2.33%)
—
0.47
Dividend per sh¥
0.27
0.29
0.30
0.30
0.34
0.32
0.34
0.39
0.38
0.41
0.51
4.19%
3.89%
—
5.09
Div yield (avg)%
18.68
18.98
19.79
22.00
23.12
20.85
20.42
19.22
19.43
17.57
15.60
19.43
19.61
78
16.92
Payout ratio%
7.88
8.35
6.50
8.96
7.83
10.53
9.48
9.78
9.81
11.90
22.75
9.81
9.22
63
0.724
Shares (diluted)B
0.754
0.731
0.771
0.819
0.904
0.919
0.947
0.943
1.002
1.100
0.763
4.00%
4.75%
52
22.83
Buyback yield%
4.00
1.91
4.62
3.22
1.97
2.66
1.46
0.40
1.12
0.40
3.01
1.12
1.94
60
1.116
D/E ratiox
1.214
1.257
1.133
1.056
0.912
0.903
0.838
0.726
0.631
0.551
1.338
0.726
0.907
88
0.134
Enterprise value¥B
1.740
1.680
1.779
1.813
1.924
1.954
2.102
2.326
2.535
2.610
2.346
6.30%
5.18%
32
0.812
LT debt¥B
1.966
2.336
2.518
2.597
2.835
3.135
3.424
3.751
4.339
4.710
1.324
10.68%
10.56%
11
Revenue
¥2.526B
5.72%
1.00×
Cost of revenue
¥1.529B
5.85%
1.01×
Operating expenses
¥333.3M
5.77%
1.00×
Cash and investments
19.64%
Property and equipment
18.38%
Goodwill & intangibles
18.05%