0.878
Revenue¥B
0.826
0.839
0.865
0.880
0.906
0.932
0.936
0.971
1.004
1.034
0.960
2.67%
2.69%
91
18.61
Revenue growth%
17.84
16.39
14.36
16.03
15.25
12.38
14.98
14.90
15.38
13.61
21.52
14.90
15.12
94
7.09
Gross margin%
22.98
24.51
23.22
20.78
18.77
17.02
18.41
17.61
16.42
13.49
19.60
17.02
18.59
14
3.23
Operating margin%
18.60
16.10
18.51
15.83
15.70
12.89
15.65
16.72
19.21
18.41
17.75
16.72
16.41
62
15.80
Net margin%
8.69
10.90
7.91
5.02
7.90
8.22
7.38
10.18
10.06
12.54
6.90
10.06
8.45
84
17.82
P/E ratio (avg)x
26.76
28.96
26.17
22.93
22.03
21.53
22.07
23.92
20.80
20.23
11.64
21.53
22.50
85
19.81
EV/EBITx
40.08
39.71
43.33
40.32
43.64
40.21
38.46
34.72
38.58
36.90
28.26
38.46
39.89
11
8.97
FCF yield (avg)%
24.38
26.69
25.98
24.41
25.91
24.13
26.38
26.68
23.80
21.65
14.29
24.13
25.16
44
23.80
FCF margin%
14.11
14.76
17.05
18.45
19.55
21.91
23.67
23.93
22.22
24.80
12.63
23.67
20.73
94
0.224
FCF / Net incomex
0.966
0.907
0.849
0.910
0.916
0.845
0.785
0.793
0.804
0.770
0.401
0.793
0.847
44
20.95
ROIC%
8.01
7.80
9.13
9.28
6.47
4.21
4.16
5.48
2.77
5.43
20.79
4.21
5.98
33
9.83
Return on equity%
21.81
19.25
19.84
18.53
15.76
13.17
14.92
17.58
18.38
16.25
23.86
16.25
17.98
69
4.91
Return on assets%
9.22
9.20
10.29
8.68
7.30
4.99
6.14
6.22
9.14
10.42
18.42
6.22
8.91
9
1.75
EPS¥
1.62
1.53
1.52
1.55
1.43
1.35
1.44
1.40
1.39
1.47
1.82
0.49%
(0.46%)
—
5.28
EPS growth%
16.33
15.14
13.68
14.85
14.87
14.37
15.96
12.96
14.22
13.59
6.28
14.22
14.61
57
1.09
Bookvalue per sh¥
1.67
1.85
2.12
2.13
2.52
2.69
2.83
2.78
2.77
3.23
0.84
5.09%
7.38%
—
0.78
FCF per share¥
0.38
0.33
0.30
0.27
0.28
0.29
0.25
0.27
0.27
0.23
1.04
(3.49%)
(6.14%)
—
1.14
Dividend per sh¥
0.70
0.68
0.68
0.70
0.62
0.57
0.54
0.52
0.54
0.58
1.52
(1.18%)
(2.91%)
—
14.47
Div yield (avg)%
7.04
6.16
7.47
5.00
3.15
1.62
0.40
0.40
3.05
4.68
20.15
1.62
3.91
34
12.51
Payout ratio%
24.48
22.81
25.72
24.31
22.51
22.57
22.18
22.03
23.52
24.63
16.35
22.57
23.17
71
508.2
Shares (diluted)M
519.4
535.5
526.6
562.8
575.9
512.9
450.0
484.9
511.5
474.6
511.3
(3.80%)
(1.73%)
13
15.16
Buyback yield%
18.70
16.07
15.73
18.11
16.06
16.73
18.04
17.43
15.35
12.57
19.16
16.73
16.40
19
1.554
D/E ratiox
1.799
1.787
1.759
1.730
1.709
1.827
1.858
2.091
2.031
2.186
0.700
2.031
1.813
29
122.7
Enterprise value¥M
252.2
283.8
273.1
305.8
344.4
332.6
322.1
340.5
343.5
376.3
287.6
1.79%
3.55%
7
532.6
LT debt¥M
204.5
204.6
191.7
167.2
150.5
152.8
163.8
145.4
142.0
132.8
509.3
(2.48%)
(3.50%)
63
Revenue
¥1.034B
2.69%
1.00×
Cost of revenue
¥479.4M
2.41%
0.97×
Operating expenses
¥219.4M
2.75%
1.01×
Property and equipment
16.48%
Goodwill & intangibles
15.49%