0.580
Revenue¥B
0.741
0.768
0.805
0.836
0.879
0.916
0.932
0.976
1.006
1.040
0.640
3.42%
3.59%
21
8.66
Revenue growth%
26.86
29.55
28.21
29.37
32.00
34.73
32.60
34.52
33.32
33.16
4.82
33.32
32.30
90
14.89
Gross margin%
27.48
29.49
29.41
30.13
28.19
26.06
26.48
28.48
26.88
28.73
14.42
26.88
28.34
38
12.96
Operating margin%
12.57
14.01
11.54
9.29
11.77
9.16
11.14
12.14
10.93
12.33
20.12
11.14
11.65
78
27.65
Net margin%
7.84
7.95
6.01
3.87
3.79
2.30
0.40
0.40
0.40
0.40
3.66
0.40
3.04
46
8.439
P/E ratio (avg)x
64.64
66.39
66.62
74.93
87.48
104.9
119.3
134.1
149.5
172.8
35.92
134.1
96.18
66
20.57
EV/EBITx
61.77
62.38
62.17
73.84
83.68
93.72
96.44
114.0
132.1
128.7
23.97
114.0
88.70
74
16.11
FCF yield (avg)%
5.92
4.66
3.92
2.96
3.97
3.94
6.60
9.57
10.73
12.50
15.71
9.57
5.29
71
4.97
FCF margin%
16.83
18.06
17.84
20.51
21.56
24.37
21.71
21.48
19.88
18.73
11.80
21.48
20.20
63
0.169
FCF / Net incomex
0.327
0.331
0.314
0.358
0.404
0.393
0.401
0.392
0.378
0.400
0.943
0.393
0.385
71
10.82
ROIC%
7.29
8.19
7.58
4.70
4.13
1.35
0.40
2.73
4.59
2.53
21.76
2.53
4.36
76
9.13
Return on equity%
4.94
3.27
1.08
1.72
4.48
2.00
0.40
1.62
0.40
0.40
16.19
0.40
1.67
63
24.86
Return on assets%
21.84
24.44
23.16
21.36
18.85
21.37
20.78
18.84
19.47
20.07
2.71
20.07
21.07
43
1.43
EPS¥
0.59
0.62
0.73
0.80
0.82
0.97
1.00
1.03
1.13
1.29
1.56
9.36%
7.80%
—
9.91
EPS growth%
24.59
22.91
21.35
19.99
17.43
17.97
18.10
18.80
20.53
19.65
8.41
18.80
19.82
50
0.61
Bookvalue per sh¥
2.04
1.98
2.02
2.21
2.04
1.83
1.64
1.56
1.62
1.61
1.11
(4.66%)
(2.30%)
—
1.37
FCF per share¥
0.62
0.68
0.71
0.69
0.75
0.85
0.98
1.15
1.30
1.46
1.96
14.11%
9.21%
—
0.65
Dividend per sh¥
1.35
1.40
1.46
1.53
1.36
1.37
1.39
1.25
1.31
1.42
1.60
0.88%
(0.04%)
—
28.64
Div yield (avg)%
9.00
7.43
6.02
4.97
2.95
2.44
1.33
1.86
0.40
0.40
12.45
1.33
2.69
72
3.47
Payout ratio%
22.08
20.05
17.58
19.05
17.73
18.91
15.97
13.44
12.12
13.62
20.70
13.62
17.66
75
122.1
Shares (diluted)M
135.0
137.7
127.0
135.2
135.6
133.6
135.6
125.3
125.0
108.9
120.4
(4.30%)
(1.70%)
48
22.05
Buyback yield%
6.19
7.73
7.79
5.53
6.76
7.72
7.95
8.57
10.16
8.02
18.72
8.02
7.76
29
1.737
D/E ratiox
0.416
0.417
0.440
0.417
0.410
0.385
0.364
0.367
0.347
0.398
0.890
0.367
0.404
40
745.9
Enterprise value¥M
467.6
487.3
412.6
411.0
417.1
415.1
387.3
366.5
375.4
382.7
350.1
(1.71%)
(1.99%)
83
345.3
LT debt¥M
380.7
420.5
408.2
470.3
477.3
490.4
497.4
579.4
661.3
700.8
551.8
7.98%
7.08%
24
Revenue
¥1.040B
3.59%
1.00×
Cost of revenue
¥613.4M
3.65%
1.01×
Operating expenses
¥112.0M
2.57%
0.91×
Property and equipment
18.77%
Goodwill & intangibles
18.08%