1.466
Revenue¥B
2.168
2.250
2.281
2.399
2.490
2.599
2.707
2.799
2.937
2.963
1.578
3.54%
3.55%
81
6.57
Revenue growth%
24.32
22.06
23.92
25.64
27.52
27.34
27.22
26.69
26.52
27.37
8.52
27.22
26.61
38
20.37
Gross margin%
14.46
16.65
15.71
12.91
10.27
8.29
7.22
7.12
4.54
4.62
25.61
7.12
9.28
63
22.41
Operating margin%
14.62
17.04
15.48
18.47
18.78
18.35
17.13
19.98
18.59
18.57
22.87
18.57
18.41
27
15.10
Net margin%
20.62
18.30
17.39
17.99
20.96
18.75
18.23
20.95
18.24
20.74
24.86
18.75
18.53
27
32.30
P/E ratio (avg)x
39.00
43.04
44.43
48.50
55.24
65.00
65.40
63.70
67.80
68.46
26.27
65.40
59.47
15
37.27
EV/EBITx
50.97
54.91
54.60
51.79
49.01
54.69
55.70
63.19
60.40
56.27
26.02
56.27
54.80
83
11.57
FCF yield (avg)%
20.25
20.14
21.72
20.88
19.31
22.12
24.78
23.63
21.61
21.89
15.09
22.12
21.67
67
8.32
FCF margin%
9.65
10.56
11.56
12.68
10.83
8.41
7.60
7.10
4.28
4.03
19.27
7.10
9.03
64
1.531
FCF / Net incomex
0.717
0.627
0.581
0.513
0.474
0.473
0.441
0.460
0.449
0.408
1.263
0.449
0.474
83
8.46
ROIC%
9.75
8.20
6.81
8.29
7.65
6.31
8.51
7.32
5.70
6.64
5.63
6.64
7.49
80
6.07
Return on equity%
26.71
29.20
31.24
29.79
32.53
30.97
29.39
31.60
32.80
31.25
27.53
31.25
31.10
44
15.06
Return on assets%
19.25
21.63
23.87
21.78
21.81
21.63
23.61
23.17
22.09
24.70
22.43
23.17
21.95
13
0.85
EPS¥
3.91
3.54
3.03
3.12
2.92
2.65
2.61
2.66
2.86
2.92
0.88
(0.02%)
(2.87%)
—
28.18
EPS growth%
24.27
24.77
27.64
28.18
25.73
24.01
22.45
23.79
21.40
22.06
24.13
22.45
24.14
19
1.05
Bookvalue per sh¥
4.76
4.33
4.84
4.46
4.35
4.44
4.42
4.69
4.30
4.02
1.09
(1.58%)
(0.74%)
—
4.77
FCF per share¥
6.10
6.16
6.03
5.99
6.88
7.48
8.41
9.60
11.50
11.29
1.46
10.40%
8.39%
—
3.92
Dividend per sh¥
1.88
1.97
1.93
1.98
1.79
1.67
1.45
1.48
1.61
1.58
3.78
(2.48%)
(3.13%)
—
26.16
Div yield (avg)%
22.31
19.51
17.56
18.38
20.55
18.64
15.73
18.63
21.32
21.29
5.79
18.64
19.08
50
8.60
Payout ratio%
14.48
15.35
17.91
17.33
16.69
18.08
19.48
19.78
17.95
18.68
23.18
18.68
17.93
22
162.2
Shares (diluted)M
134.8
131.6
122.2
109.1
101.3
109.6
121.2
110.0
104.3
99.99
160.6
(0.27%)
(3.52%)
36
28.73
Buyback yield%
16.99
18.56
20.25
17.96
19.86
19.42
18.40
18.65
15.65
16.43
26.63
18.40
18.48
37
1.301
D/E ratiox
2.469
2.587
2.569
2.872
3.143
3.120
3.190
3.139
3.535
4.012
0.648
3.190
3.130
24
1.780
Enterprise value¥B
1.438
1.621
1.592
1.577
1.653
1.648
1.660
1.580
1.733
1.755
1.306
1.21%
2.78%
79
0.945
LT debt¥B
1.454
1.311
1.207
1.318
1.389
1.454
1.433
1.514
1.625
1.586
1.555
2.69%
0.10%
94
Revenue
¥2.963B
3.55%
1.00×
Cost of revenue
¥1.950B
3.70%
1.01×
Operating expenses
¥667.0M
3.20%
0.97×
Goodwill & intangibles
19.40%
Property and equipment
18.75%
Cash and investments
16.98%