0.706
Revenue¥B
0.914
0.934
0.946
0.958
0.977
0.976
0.992
1.007
1.024
1.027
0.783
1.01%
1.20%
66
8.69
Revenue growth%
20.42
19.16
17.41
14.86
13.50
16.01
17.70
15.32
17.81
20.45
15.13
17.70
17.55
65
21.49
Gross margin%
32.39
31.43
34.00
34.39
35.86
38.79
38.24
37.94
35.91
38.31
17.29
38.24
35.88
35
26.66
Operating margin%
0.40
0.84
1.71
3.91
1.28
3.10
0.58
0.40
2.91
2.95
25.93
2.91
1.49
79
22.32
Net margin%
11.69
11.52
10.98
10.72
9.34
11.37
9.92
8.05
6.20
8.04
10.33
8.05
10.32
27
25.67
P/E ratio (avg)x
32.24
32.62
31.32
29.31
26.17
25.81
23.60
25.50
23.94
23.91
35.83
23.94
25.99
10
10.74
EV/EBITx
15.53
17.00
16.26
14.36
15.92
14.71
13.16
12.38
12.71
12.71
28.07
12.71
14.54
42
14.68
FCF yield (avg)%
14.58
12.66
15.58
18.43
16.93
19.55
17.35
17.89
16.25
18.65
11.77
17.89
17.14
48
13.52
FCF margin%
27.80
25.03
27.01
28.63
29.20
31.70
31.55
33.06
35.52
33.20
17.00
33.06
30.37
10
1.214
FCF / Net incomex
1.235
1.230
1.188
1.240
1.331
1.342
1.421
1.317
1.421
1.310
0.441
1.342
1.313
81
12.49
ROIC%
20.56
23.55
26.32
27.83
27.39
28.47
28.47
30.18
30.98
27.98
13.80
28.47
27.91
89
23.01
Return on equity%
13.17
13.02
10.90
12.67
12.39
10.33
10.49
12.03
10.21
8.40
26.04
10.33
11.46
74
26.39
Return on assets%
14.33
14.08
13.93
15.15
14.94
15.01
13.97
11.96
12.53
13.33
9.78
13.33
14.03
40
1.16
EPS¥
0.77
0.79
0.83
0.77
0.82
0.82
0.76
0.72
0.74
0.70
1.29
(3.12%)
(0.96%)
—
21.44
EPS growth%
1.53
1.96
3.45
6.04
3.25
2.90
1.21
2.91
3.62
2.33
11.05
2.90
2.90
69
0.85
Bookvalue per sh¥
0.71
0.66
0.62
0.55
0.61
0.55
0.59
0.63
0.71
0.62
1.43
0.36%
(1.69%)
—
0.95
FCF per share¥
0.98
0.97
1.08
1.04
1.12
1.09
1.06
1.11
1.17
1.22
1.15
1.71%
2.55%
—
1.58
Dividend per sh¥
1.31
1.46
1.61
1.70
1.81
2.08
2.04
2.21
2.09
2.10
0.85
3.01%
5.95%
—
5.67
Div yield (avg)%
26.13
25.82
27.82
28.29
26.46
24.56
25.19
27.22
28.97
30.51
20.76
27.22
26.84
36
23.46
Payout ratio%
27.56
29.73
30.40
31.70
34.55
32.99
32.02
32.91
31.81
30.11
17.61
32.02
31.75
36
228.9
Shares (diluted)M
214.1
188.5
198.6
203.2
215.7
238.7
261.1
241.0
232.4
242.7
238.4
2.39%
0.59%
93
20.75
Buyback yield%
8.57
7.99
8.49
6.45
5.18
5.45
6.59
5.24
6.61
7.35
24.96
6.59
6.60
82
0.514
D/E ratiox
0.657
0.673
0.629
0.594
0.629
0.602
0.659
0.711
0.710
0.661
0.455
0.661
0.658
10
150.4
Enterprise value¥M
404.2
372.3
406.5
444.5
404.1
400.4
394.0
348.5
322.8
309.3
414.5
(5.21%)
(2.74%)
6
517.8
LT debt¥M
169.7
191.3
183.4
165.9
158.9
174.7
189.1
213.3
215.3
205.7
165.4
5.30%
3.11%
60
Revenue
¥1.027B
1.20%
1.00×
Cost of revenue
¥590.8M
1.20%
1.00×
Operating expenses
¥126.6M
0.96%
0.98×
Property and equipment
19.22%
Goodwill & intangibles
18.61%