0.339
Revenue¥B
0.588
0.629
0.694
0.739
0.790
0.865
0.933
0.994
1.081
1.176
0.346
8.27%
8.02%
27
3.09
Revenue growth%
25.16
27.36
25.77
23.37
22.15
20.18
23.18
22.14
20.14
18.68
9.74
20.18
22.66
77
15.83
Gross margin%
20.85
18.04
16.32
15.79
17.22
19.68
16.81
15.35
16.61
16.10
15.16
16.61
16.71
82
25.67
Operating margin%
9.97
7.04
7.36
10.19
12.19
12.61
10.86
11.05
11.10
10.45
26.12
11.05
10.65
36
26.93
Net margin%
18.47
19.81
21.26
21.30
20.37
23.05
25.79
25.60
23.26
23.15
15.95
23.26
22.17
43
6.680
P/E ratio (avg)x
19.80
20.47
20.77
19.43
20.18
21.31
19.73
19.40
22.20
20.56
10.22
20.56
20.32
63
29.90
EV/EBITx
30.21
31.99
30.51
27.57
28.61
30.80
32.93
31.17
32.63
34.99
14.31
32.63
30.98
92
18.71
FCF yield (avg)%
12.09
13.27
14.75
12.81
14.21
12.63
12.63
11.43
12.40
13.18
19.31
12.63
12.72
45
25.83
FCF margin%
22.47
24.67
27.20
29.25
31.36
33.66
36.06
37.16
36.67
37.34
19.04
36.67
32.51
87
1.220
FCF / Net incomex
2.130
2.261
2.674
3.245
3.656
4.120
4.603
5.598
6.079
6.409
1.773
5.598
3.888
58
6.37
ROIC%
11.08
8.94
9.87
8.13
11.03
11.01
10.58
11.42
10.70
12.08
29.87
11.01
10.86
23
14.78
Return on equity%
6.06
7.29
6.29
4.83
3.74
6.14
6.91
7.16
5.55
3.03
7.84
6.14
6.10
23
28.51
Return on assets%
10.29
10.77
13.09
12.30
12.28
9.32
7.23
5.59
8.58
10.04
16.46
8.58
10.16
59
1.14
EPS¥
0.93
1.05
1.18
1.20
1.31
1.31
1.46
1.46
1.44
1.52
1.21
2.90%
4.76%
—
12.47
EPS growth%
3.38
1.35
0.40
0.40
3.07
4.89
2.62
3.07
4.50
4.26
12.47
4.26
3.07
80
1.36
Bookvalue per sh¥
1.52
1.43
1.29
1.19
1.13
0.98
0.99
1.03
0.95
0.86
1.28
(5.27%)
(5.56%)
—
1.34
FCF per share¥
0.87
0.81
0.82
0.75
0.70
0.77
0.76
0.76
0.76
0.81
1.56
2.90%
(1.57%)
—
0.49
Dividend per sh¥
0.86
0.85
0.91
1.01
1.10
1.22
1.39
1.42
1.66
1.91
1.01
11.68%
8.18%
—
6.70
Div yield (avg)%
0.70
2.97
1.16
0.40
2.80
0.99
3.55
1.30
0.48
3.32
13.45
1.30
1.23
22
16.79
Payout ratio%
4.38
6.04
7.90
7.18
6.98
4.44
7.02
5.62
4.80
3.31
6.12
4.80
5.83
45
239.0
Shares (diluted)M
148.9
132.9
113.7
96.23
95.50
98.57
101.2
102.6
89.64
90.81
237.3
(1.00%)
(5.93%)
64
23.71
Buyback yield%
27.40
30.17
32.27
29.83
30.78
27.82
29.80
29.52
29.82
31.87
27.97
29.80
29.82
45
1.335
D/E ratiox
1.541
1.672
1.608
1.676
1.786
1.776
1.865
1.906
1.667
1.573
0.344
1.776
1.674
32
0.494
Enterprise value¥B
0.381
0.409
0.443
0.435
0.437
0.377
0.401
0.417
0.423
0.367
1.289
(3.43%)
(0.56%)
38
751.3
LT debt¥M
367.6
376.4
344.8
368.9
386.9
420.0
395.7
374.6
375.0
411.4
714.4
1.23%
1.87%
72
Revenue
¥1.176B
8.02%
1.00×
Cost of revenue
¥818.7M
7.97%
0.99×
Operating expenses
¥134.4M
7.20%
0.93×
Goodwill & intangibles
22.43%
Property and equipment
14.76%