1.014
Revenue¥B
0.746
0.782
0.833
0.862
0.925
0.957
1.029
1.081
1.118
1.146
1.126
4.38%
4.80%
13
6.00
Revenue growth%
5.07
4.67
5.65
5.27
6.46
6.95
4.44
6.80
8.17
8.56
23.97
6.95
6.06
23
20.31
Gross margin%
18.32
16.80
13.95
14.86
16.45
15.10
13.36
12.55
14.04
16.22
22.56
14.04
14.98
76
26.29
Operating margin%
16.21
17.90
16.22
15.40
15.14
15.91
13.83
15.40
14.51
12.96
10.46
14.51
15.40
62
20.06
Net margin%
15.81
18.55
20.01
19.26
16.83
15.12
15.76
13.43
11.29
9.57
22.98
13.43
15.78
72
10.97
P/E ratio (avg)x
59.51
62.45
67.00
66.94
76.08
89.26
88.55
96.37
91.90
89.58
35.34
89.58
82.32
41
26.90
EV/EBITx
9.065
9.182
8.943
8.210
9.121
9.883
9.395
9.464
9.841
9.971
20.04
9.841
9.288
45
23.66
FCF yield (avg)%
19.95
21.53
21.33
19.98
18.09
20.22
20.59
18.70
19.08
19.60
24.78
19.60
19.97
76
12.42
FCF margin%
22.45
22.80
22.23
19.34
16.40
14.01
15.24
18.04
20.54
19.84
27.02
18.04
19.59
84
1.311
FCF / Net incomex
0.453
0.487
0.477
0.536
0.552
0.609
0.639
0.693
0.626
0.584
0.669
0.626
0.568
91
22.46
ROIC%
7.81
5.17
3.99
4.11
1.67
2.08
4.81
7.30
6.15
8.35
23.32
6.15
4.99
45
22.19
Return on equity%
23.53
22.52
25.02
22.20
22.10
19.48
20.50
18.10
15.63
13.38
5.20
18.10
21.30
93
7.43
Return on assets%
24.56
27.01
26.60
24.60
26.93
26.54
27.37
26.97
24.64
23.27
28.36
26.54
26.57
74
2.34
EPS¥
4.05
4.32
3.81
4.11
3.85
4.16
4.24
4.27
3.75
3.52
2.51
(1.74%)
(0.96%)
—
3.51
EPS growth%
24.55
23.65
20.80
19.21
19.47
20.06
22.42
20.00
18.51
20.89
20.35
20.06
20.43
77
1.07
Bookvalue per sh¥
2.87
3.12
3.75
3.93
4.15
4.42
4.38
5.26
5.62
5.58
3.37
6.09%
8.34%
—
4.54
FCF per share¥
3.50
3.17
3.04
3.23
3.24
3.05
3.22
2.83
3.07
2.62
2.32
(4.20%)
(4.05%)
—
2.96
Dividend per sh¥
1.32
1.28
1.17
1.23
1.34
1.36
1.50
1.36
1.44
1.30
4.68
(0.57%)
(1.22%)
—
26.19
Div yield (avg)%
17.18
17.21
18.35
20.79
23.75
25.44
24.70
22.77
24.51
24.05
15.85
24.51
23.26
53
9.68
Payout ratio%
19.14
19.40
16.57
17.75
19.86
18.22
15.33
12.84
13.13
11.54
5.90
13.13
17.16
91
160.7
Shares (diluted)M
162.5
139.5
121.2
118.3
113.0
112.7
98.50
96.04
100.3
88.95
159.5
(4.68%)
(6.35%)
61
10.72
Buyback yield%
14.22
12.77
14.84
16.32
16.61
17.81
18.19
16.93
19.13
18.11
12.68
18.11
16.77
31
0.538
D/E ratiox
0.623
0.619
0.595
0.596
0.700
0.809
0.815
0.841
0.975
1.127
1.706
0.841
0.755
89
0.279
Enterprise value¥B
1.238
1.455
1.659
1.627
1.872
2.061
2.233
2.501
2.636
2.541
1.133
6.31%
8.70%
81
680.2
LT debt¥M
686.4
642.5
667.9
657.6
620.5
580.9
630.9
618.5
673.3
718.3
203.3
2.97%
0.36%
8
Revenue
¥1.146B
4.80%
1.00×
Cost of revenue
¥527.5M
4.79%
1.00×
Operating expenses
¥237.1M
5.39%
1.06×
Cash and investments
20.55%
Property and equipment
17.75%
Spread over hurdle
23.59%