0.669
Revenue¥B
0.854
0.881
0.936
0.972
1.032
1.099
1.134
1.168
1.198
1.240
0.745
3.74%
4.07%
7
2.09
Revenue growth%
15.16
17.59
18.57
18.07
15.85
14.29
12.28
12.07
9.37
10.63
15.46
12.07
14.73
92
21.75
Gross margin%
12.86
14.63
16.49
16.56
16.69
19.38
19.99
19.85
19.33
21.59
3.30
19.85
18.01
68
24.34
Operating margin%
3.35
6.26
3.28
2.95
2.54
0.40
0.40
2.04
3.01
1.73
13.03
1.73
2.75
40
22.99
Net margin%
28.72
28.38
29.96
31.63
32.32
34.18
32.34
34.33
34.08
35.13
17.47
34.18
32.33
66
33.15
P/E ratio (avg)x
47.30
48.85
47.25
46.45
47.38
51.23
50.71
54.07
64.72
75.84
21.12
54.07
49.78
12
22.70
EV/EBITx
42.04
42.17
48.51
50.94
48.56
53.31
59.03
65.07
67.72
78.41
19.53
65.07
52.12
90
20.89
FCF yield (avg)%
0.40
1.73
2.06
2.29
0.40
0.77
0.40
0.40
1.90
3.18
18.86
0.77
1.25
63
11.41
FCF margin%
23.19
25.92
23.99
21.87
24.58
26.38
24.51
21.63
23.83
24.36
11.33
24.36
24.17
74
0.216
FCF / Net incomex
0.877
0.815
0.810
0.781
0.747
0.792
0.807
0.829
0.864
0.882
1.166
0.829
0.812
44
20.96
ROIC%
17.09
14.99
13.32
15.66
16.34
14.36
16.08
15.57
16.06
14.36
16.31
15.57
15.61
54
13.97
Return on equity%
4.67
4.19
6.77
6.75
8.69
8.85
11.24
8.71
7.79
10.37
18.83
8.85
8.24
43
13.14
Return on assets%
16.82
15.21
17.07
17.01
18.41
16.61
17.79
16.98
16.87
15.44
10.16
16.87
16.93
22
0.98
EPS¥
1.06
1.09
0.99
1.06
1.19
1.23
1.38
1.47
1.48
1.37
1.05
2.88%
3.22%
—
25.45
EPS growth%
0.40
2.22
3.15
2.71
3.33
1.19
0.40
2.05
4.86
6.81
2.54
2.05
2.46
58
1.49
Bookvalue per sh¥
0.94
1.00
1.14
1.20
1.15
1.34
1.31
1.56
1.54
1.74
0.26
8.63%
6.62%
—
1.37
FCF per share¥
0.92
1.06
1.16
1.13
1.20
1.12
1.04
1.07
0.98
1.13
1.40
(1.18%)
1.82%
—
1.30
Dividend per sh¥
0.74
0.76
0.68
0.64
0.68
0.60
0.56
0.58
0.63
0.56
1.03
(3.85%)
(3.96%)
—
20.55
Div yield (avg)%
5.78
4.53
5.79
3.13
0.55
0.40
0.40
3.26
6.14
5.96
4.65
3.26
3.90
11
27.95
Payout ratio%
31.25
33.29
33.48
34.34
31.94
29.68
28.78
27.99
29.20
27.61
17.60
28.78
30.47
94
246.6
Shares (diluted)M
334.9
362.8
391.4
392.8
393.2
451.4
509.3
556.6
566.0
540.6
235.3
6.57%
4.82%
31
24.20
Buyback yield%
8.26
8.70
9.28
9.44
9.32
9.59
6.96
5.44
2.76
3.80
7.51
5.44
8.48
27
0.216
D/E ratiox
0.678
0.680
0.684
0.668
0.562
0.580
0.564
0.596
0.547
0.464
1.790
0.564
0.588
49
595.3
Enterprise value¥M
308.4
271.8
283.8
265.3
257.0
265.3
255.2
227.9
243.7
246.7
992.8
(0.81%)
(2.86%)
29
267.5
LT debt¥M
228.7
222.0
189.5
176.6
178.3
153.8
139.2
126.1
133.8
138.5
902.8
(4.93%)
(5.41%)
65
Revenue
¥1.240B
4.07%
1.00×
Cost of revenue
¥701.3M
3.70%
0.97×
Operating expenses
¥202.5M
4.70%
1.06×
Goodwill & intangibles
18.90%
Property and equipment
16.43%