1.012
Revenue¥B
1.219
1.257
1.267
1.320
1.369
1.369
1.378
1.383
1.394
1.417
1.055
0.68%
1.75%
56
19.84
Revenue growth%
9.12
6.80
7.87
8.93
10.05
10.72
12.12
10.71
11.02
10.75
24.92
10.75
10.38
19
15.63
Gross margin%
19.60
21.49
23.45
21.39
22.95
25.36
26.73
25.58
26.98
24.18
29.07
25.58
23.82
20
2.59
Operating margin%
0.40
3.07
1.52
3.92
2.28
3.41
5.24
5.70
2.96
5.82
22.78
5.24
3.24
49
5.50
Net margin%
25.31
24.66
24.05
24.64
23.53
25.92
26.17
28.36
28.44
27.32
22.40
27.32
25.61
37
29.49
P/E ratio (avg)x
37.00
39.57
38.93
40.05
36.66
34.02
33.22
32.09
30.99
32.94
31.43
32.94
35.34
58
9.622
EV/EBITx
7.836
7.773
8.468
7.751
7.830
7.610
7.192
7.862
8.156
8.042
30.55
7.862
7.833
13
18.46
FCF yield (avg)%
22.56
20.79
21.66
22.28
23.46
22.96
23.85
25.01
22.91
24.43
24.59
23.85
22.94
20
28.47
FCF margin%
1.01
0.40
1.34
0.40
0.91
2.79
4.35
5.75
2.91
0.48
20.80
2.91
1.18
93
0.403
FCF / Net incomex
0.819
0.820
0.945
0.998
1.132
1.275
1.416
1.581
1.607
1.672
1.525
1.581
1.203
77
11.88
ROIC%
0.40
1.97
3.61
6.57
6.59
8.02
5.23
5.81
8.20
6.58
20.31
6.58
6.19
13
27.52
Return on equity%
13.28
12.93
11.68
14.46
12.86
14.45
17.39
19.09
16.17
17.08
21.62
17.08
14.45
89
20.07
Return on assets%
14.02
12.65
14.16
11.59
14.07
12.83
10.85
9.18
10.05
8.91
25.23
10.05
12.12
66
1.09
EPS¥
1.84
1.85
1.65
1.44
1.27
1.10
0.99
0.88
0.93
0.99
1.13
(4.96%)
(6.21%)
—
19.09
EPS growth%
13.51
13.50
11.01
9.62
10.03
7.16
8.63
10.80
12.54
11.79
2.45
10.80
10.90
45
2.81
Bookvalue per sh¥
2.67
3.08
3.58
3.99
3.84
4.55
5.26
5.00
4.84
5.01
2.97
5.46%
6.94%
—
1.46
FCF per share¥
1.50
1.43
1.34
1.19
1.21
1.07
1.00
0.97
0.96
1.04
1.12
(2.99%)
(4.20%)
—
1.87
Dividend per sh¥
1.53
1.76
2.09
2.27
2.21
2.45
2.48
2.97
3.03
3.49
1.46
9.57%
8.84%
—
11.78
Div yield (avg)%
14.35
15.01
17.91
20.40
22.35
20.66
18.93
18.19
18.92
16.09
17.70
18.92
18.55
86
27.51
Payout ratio%
8.09
9.85
8.97
8.93
11.84
11.36
10.21
11.68
13.96
15.90
24.80
11.68
10.78
76
166.0
Shares (diluted)M
192.2
210.9
213.3
221.2
212.7
212.2
235.3
226.5
237.7
221.9
166.2
0.85%
1.39%
46
5.46
Buyback yield%
4.66
3.94
2.41
1.26
1.62
3.20
4.82
4.42
2.37
0.99
22.50
3.20
2.81
9
1.533
D/E ratiox
0.534
0.598
0.682
0.701
0.777
0.844
0.958
0.957
1.106
1.207
0.169
0.958
0.810
28
216.4
Enterprise value¥M
589.4
649.9
685.7
742.1
773.7
676.0
616.9
638.2
612.4
578.3
688.6
(5.66%)
(1.32%)
21
0.871
LT debt¥B
1.060
1.143
1.337
1.412
1.335
1.480
1.703
1.821
1.784
1.820
0.759
6.39%
6.95%
61
Revenue
¥1.417B
1.75%
1.00×
Cost of revenue
¥725.1M
1.49%
0.97×
Operating expenses
¥253.5M
2.14%
1.04×
Property and equipment
19.28%
Goodwill & intangibles
15.28%