1.278
Revenue¥B
1.203
1.263
1.367
1.483
1.595
1.747
1.830
1.955
2.103
2.205
1.401
6.70%
7.20%
34
17.51
Revenue growth%
7.60
10.21
8.88
7.55
8.98
8.15
8.89
7.04
7.75
9.70
11.52
8.15
8.52
16
14.90
Gross margin%
27.54
28.46
30.11
28.03
29.93
29.27
31.71
32.72
33.72
32.07
3.40
32.07
30.02
21
21.65
Operating margin%
28.70
25.70
26.08
26.43
24.99
27.13
24.38
24.20
22.45
22.25
10.18
24.20
25.35
38
27.71
Net margin%
25.25
27.84
29.46
27.01
28.63
26.49
28.45
29.04
30.26
28.15
20.82
28.45
28.30
68
17.06
P/E ratio (avg)x
14.99
16.59
17.10
16.73
16.45
17.50
20.50
22.62
24.87
26.01
18.42
22.62
17.30
44
37.21
EV/EBITx
42.19
45.85
45.53
46.76
48.89
55.25
61.31
57.40
63.43
66.06
28.60
61.31
52.07
82
11.87
FCF yield (avg)%
38.05
40.00
40.99
41.14
40.56
39.68
41.99
42.87
44.81
47.44
22.03
42.87
41.07
18
14.96
FCF margin%
29.69
29.53
28.90
27.18
25.43
25.66
28.60
27.96
27.00
28.62
6.03
27.96
28.28
88
1.354
FCF / Net incomex
2.054
2.015
2.316
2.448
2.767
3.102
3.356
3.270
3.484
4.114
0.985
3.356
2.935
73
12.33
ROIC%
0.40
2.54
0.40
0.40
0.40
2.30
4.25
6.15
4.65
5.58
12.85
4.65
2.42
77
24.65
Return on equity%
7.55
7.25
9.39
6.44
8.14
8.30
5.85
4.64
2.35
3.72
16.34
4.64
6.84
93
4.54
Return on assets%
12.03
9.44
11.03
13.03
15.98
13.95
15.31
12.37
11.99
11.67
20.24
12.37
12.20
40
0.26
EPS¥
0.53
0.58
0.65
0.69
0.74
0.77
0.74
0.68
0.73
0.74
0.27
(0.07%)
3.41%
—
20.46
EPS growth%
16.60
16.48
18.53
17.42
18.54
18.81
17.73
19.85
19.40
20.50
3.15
19.40
18.53
28
0.46
Bookvalue per sh¥
0.40
0.39
0.43
0.49
0.48
0.50
0.53
0.52
0.55
0.50
0.14
0.62%
2.77%
—
0.41
FCF per share¥
0.30
0.30
0.30
0.26
0.26
0.27
0.26
0.24
0.23
0.22
0.08
(3.66%)
(3.81%)
—
0.30
Dividend per sh¥
0.19
0.18
0.18
0.16
0.15
0.15
0.14
0.15
0.17
0.19
0.53
5.78%
0.31%
—
25.63
Div yield (avg)%
19.14
20.93
20.21
22.95
20.89
22.00
23.76
24.97
24.52
26.92
20.14
24.52
22.47
24
24.60
Payout ratio%
11.04
13.78
13.00
14.04
16.98
17.54
18.23
19.55
19.97
21.34
7.52
19.55
17.26
91
1.319
Shares (diluted)B
1.157
1.046
1.110
1.140
0.987
0.916
0.805
0.759
0.815
0.739
1.309
(5.63%)
(3.91%)
38
10.42
Buyback yield%
0.68
0.40
2.10
0.47
1.94
0.40
1.35
0.40
0.40
1.52
23.27
0.40
0.58
7
0.601
D/E ratiox
0.623
0.605
0.626
0.660
0.663
0.587
0.533
0.567
0.599
0.524
1.422
0.567
0.602
18
451.8
Enterprise value¥M
661.3
574.0
501.7
426.3
436.3
460.1
423.7
452.8
469.3
461.9
728.8
1.15%
(3.79%)
79
1,835
LT debt¥M
608.7
625.2
606.8
641.5
682.9
670.3
633.6
629.2
620.5
588.9
390.8
(2.92%)
(0.41%)
12
Revenue
¥2.205B
7.20%
1.00×
Cost of revenue
¥1.400B
7.13%
0.99×
Operating expenses
¥544.4M
7.56%
1.03×
Property and equipment
17.96%
Cash and investments
13.98%
Spread over hurdle
46.78%