1.359
Revenue¥B
0.933
0.942
0.968
0.998
1.036
1.050
1.049
1.071
1.069
1.101
1.439
1.22%
1.85%
19
23.20
Revenue growth%
20.56
21.96
21.73
21.51
20.78
21.46
19.20
20.73
23.11
21.02
2.22
21.02
21.24
35
9.46
Gross margin%
5.66
7.57
4.88
2.98
0.44
0.40
2.99
2.94
1.12
2.65
10.08
2.65
2.96
83
21.00
Operating margin%
12.50
9.55
9.25
6.27
5.96
7.15
9.06
10.32
12.02
9.33
4.83
9.33
9.29
22
12.10
Net margin%
8.50
8.47
7.74
6.95
8.66
7.88
8.75
8.38
5.45
8.30
21.72
8.30
8.34
43
35.99
P/E ratio (avg)x
14.89
15.41
14.27
15.24
15.40
17.63
16.50
15.54
17.16
19.31
18.78
17.16
15.47
53
23.06
EV/EBITx
13.32
14.98
14.78
17.42
20.35
22.17
22.29
23.13
23.84
28.30
31.78
23.13
21.26
63
3.20
FCF yield (avg)%
5.78
6.18
3.58
0.94
0.40
0.40
3.27
4.05
3.95
4.95
21.82
3.95
3.76
61
10.97
FCF margin%
23.74
21.89
24.74
26.86
27.83
30.12
32.69
31.80
32.78
31.35
14.78
31.80
28.97
11
0.662
FCF / Net incomex
1.064
1.158
1.095
1.064
0.955
1.017
0.914
0.920
1.005
0.874
0.686
0.920
1.011
16
29.37
ROIC%
27.79
25.30
22.58
20.98
18.95
16.90
18.64
21.61
20.32
19.05
15.57
19.05
20.65
7
5.46
Return on equity%
2.99
5.32
4.27
5.44
6.13
5.59
4.93
4.39
3.27
4.19
29.01
4.39
4.66
54
11.36
Return on assets%
25.40
28.14
26.18
27.35
29.29
27.63
25.24
22.56
20.53
21.91
7.84
22.56
25.79
59
1.15
EPS¥
1.44
1.46
1.50
1.71
1.88
2.10
2.13
1.94
1.79
1.79
1.18
(0.88%)
2.20%
—
29.43
EPS growth%
33.50
35.49
36.91
36.81
39.37
39.78
42.55
42.44
43.76
42.82
3.84
42.55
39.58
61
0.79
Bookvalue per sh¥
1.41
1.49
1.62
1.79
1.75
1.73
1.81
2.10
2.05
1.97
0.79
2.37%
3.24%
—
0.45
FCF per share¥
1.19
1.24
1.37
1.45
1.33
1.33
1.30
1.20
1.21
1.15
1.81
(2.85%)
(0.03%)
—
0.26
Dividend per sh¥
1.62
1.79
1.74
1.65
1.75
2.03
2.27
2.29
2.70
3.13
1.67
12.29%
7.06%
—
11.91
Div yield (avg)%
8.61
11.30
8.87
8.38
9.71
8.82
8.26
6.78
5.06
5.17
3.85
6.78
8.50
29
22.55
Payout ratio%
25.91
23.39
24.99
25.27
23.40
23.38
26.11
24.50
25.97
24.44
5.98
24.50
24.74
42
231.9
Shares (diluted)M
233.6
226.0
249.0
277.2
281.7
312.4
326.8
308.1
288.1
271.1
229.0
(0.77%)
2.60%
52
3.00
Buyback yield%
23.97
26.28
25.06
24.50
22.65
21.96
19.93
19.94
22.08
19.52
4.00
19.94
22.36
11
0.567
D/E ratiox
0.991
1.024
1.125
1.091
1.187
1.195
1.064
0.972
0.885
0.876
0.435
0.972
1.044
26
1.177
Enterprise value¥B
1.384
1.502
1.732
1.868
1.918
1.887
2.054
2.487
2.478
2.662
0.262
6.77%
7.49%
93
1,229
LT debt¥M
422.2
437.8
429.1
422.6
474.6
443.0
421.9
472.6
524.3
538.6
556.5
2.56%
3.45%
79
Revenue
¥1.101B
1.85%
1.00×
Cost of revenue
¥478.1M
1.91%
1.01×
Operating expenses
¥270.3M
1.71%
0.99×
Property and equipment
19.07%
Goodwill & intangibles
17.60%