0.956
Revenue¥B
0.840
0.888
0.942
1.017
1.056
1.110
1.189
1.280
1.363
1.415
1.036
6.04%
5.78%
77
23.13
Revenue growth%
27.58
27.46
28.02
27.56
29.56
29.87
32.33
30.41
30.91
33.17
20.00
30.91
29.72
60
19.02
Gross margin%
25.85
25.57
23.86
25.75
25.75
26.36
27.32
27.94
27.65
26.80
17.87
27.32
26.11
67
24.74
Operating margin%
22.18
19.63
20.34
18.19
20.77
21.44
19.49
18.14
19.90
21.84
3.28
19.90
20.12
75
3.96
Net margin%
3.33
5.40
4.10
6.06
3.44
2.66
2.62
0.40
0.40
0.82
23.34
0.82
3.00
14
16.65
P/E ratio (avg)x
38.27
42.34
42.49
46.75
56.17
54.92
58.08
62.42
68.82
74.21
18.06
62.42
55.54
25
11.47
EV/EBITx
27.74
26.48
24.76
22.65
22.87
24.03
22.04
23.07
21.80
19.27
27.97
22.04
22.97
79
18.47
FCF yield (avg)%
21.45
19.35
22.04
24.27
25.61
27.07
25.11
26.77
27.75
27.29
29.09
27.07
25.36
56
6.41
FCF margin%
15.73
15.17
16.44
16.15
16.30
16.28
17.72
19.91
20.33
18.16
22.94
18.16
16.37
77
0.748
FCF / Net incomex
1.663
1.843
2.052
1.833
1.922
1.898
1.946
1.710
1.787
1.806
0.818
1.806
1.838
56
18.03
ROIC%
30.20
33.13
31.10
29.30
29.63
31.65
33.58
34.05
34.75
37.31
16.51
34.05
32.39
50
13.67
Return on equity%
16.51
14.62
14.95
14.47
12.96
14.59
11.73
9.78
8.78
11.27
4.49
11.27
13.71
40
26.95
Return on assets%
9.87
7.64
8.75
9.72
9.51
9.08
9.21
10.80
9.45
6.54
11.45
9.21
9.33
50
1.63
EPS¥
2.75
3.25
3.88
3.99
3.91
4.75
5.00
5.52
5.59
6.00
1.71
8.94%
9.27%
—
19.60
EPS growth%
15.35
16.54
19.08
19.33
18.10
15.93
13.37
11.30
13.05
15.76
19.96
13.37
15.85
8
1.89
Bookvalue per sh¥
1.67
1.85
1.95
2.00
2.04
2.02
1.83
1.83
1.66
1.61
1.41
(4.58%)
0.86%
—
1.92
FCF per share¥
1.12
1.10
1.24
1.33
1.34
1.39
1.65
1.84
2.06
2.47
1.13
12.99%
9.72%
—
2.28
Dividend per sh¥
0.97
0.96
1.10
1.21
1.36
1.46
1.41
1.53
1.65
1.91
0.31
6.93%
7.24%
—
24.03
Div yield (avg)%
13.95
16.49
15.30
14.11
11.26
9.38
10.88
8.59
9.18
11.46
3.53
9.38
11.36
86
14.83
Payout ratio%
29.91
30.46
28.15
25.17
24.58
27.19
27.45
24.63
26.89
29.38
28.22
27.19
27.32
58
248.8
Shares (diluted)M
164.9
153.8
130.9
129.0
113.7
112.5
114.7
110.2
118.9
121.3
245.2
1.31%
(4.60%)
62
27.32
Buyback yield%
25.48
25.50
26.08
26.74
28.01
29.00
28.90
26.20
25.05
25.89
24.61
26.20
26.14
55
0.103
D/E ratiox
1.380
1.400
1.322
1.518
1.627
1.689
1.951
1.827
2.107
2.272
1.412
1.951
1.658
75
351.5
Enterprise value¥M
220.2
221.9
193.1
177.5
178.6
193.3
179.3
173.8
159.8
153.5
297.2
(2.98%)
(4.83%)
33
0.465
LT debt¥B
0.728
0.676
0.631
0.718
0.654
0.678
0.726
0.746
0.720
0.808
1.117
4.31%
0.25%
14
Revenue
¥1.415B
5.78%
1.00×
Cost of revenue
¥941.2M
5.66%
0.99×
Operating expenses
¥145.2M
6.47%
1.07×
Cash and investments
16.36%
Property and equipment
16.33%