0.684
Revenue¥B
0.952
0.996
0.994
1.006
1.029
1.032
1.041
1.081
1.115
1.158
0.729
2.37%
2.24%
48
13.60
Revenue growth%
3.05
0.44
0.40
0.47
3.24
0.45
0.40
1.60
4.24
5.46
28.38
1.60
1.04
61
22.70
Gross margin%
23.87
26.36
24.03
22.41
25.27
22.65
20.55
21.13
23.51
22.61
28.64
22.61
23.08
23
21.12
Operating margin%
25.24
23.28
23.26
21.50
21.10
22.62
25.42
24.23
24.17
21.58
13.42
24.17
23.27
62
28.57
Net margin%
8.27
10.08
12.82
13.31
15.87
17.92
19.21
19.64
18.31
19.44
14.74
19.21
16.90
13
34.37
P/E ratio (avg)x
37.70
40.64
43.81
50.16
51.62
52.29
54.87
64.45
65.88
68.68
31.25
64.45
51.96
94
15.88
EV/EBITx
18.66
20.54
18.53
18.93
17.70
16.26
15.82
15.70
16.50
15.66
21.11
15.82
17.10
89
28.56
FCF yield (avg)%
5.97
8.53
7.92
8.78
11.63
10.68
8.33
9.03
8.57
6.32
13.32
8.57
8.55
89
2.49
FCF margin%
19.09
17.63
15.21
18.20
19.80
19.97
19.24
20.56
18.45
17.28
22.38
19.24
18.77
37
0.917
FCF / Net incomex
2.024
2.261
2.486
2.724
2.807
3.080
3.386
3.448
3.758
3.631
0.964
3.448
2.943
53
28.90
ROIC%
18.64
21.31
20.71
22.43
24.05
21.88
23.07
23.32
25.81
26.54
24.41
23.32
22.75
88
27.36
Return on equity%
11.53
11.73
10.43
9.38
9.15
9.34
8.44
6.78
7.92
6.09
22.09
7.92
9.24
11
20.36
Return on assets%
17.77
18.03
17.41
14.63
16.44
18.11
16.75
18.34
15.81
18.49
2.93
18.11
17.59
33
0.62
EPS¥
3.94
4.62
5.40
6.25
6.62
7.13
7.44
7.74
7.85
8.72
0.68
5.64%
9.97%
—
14.95
EPS growth%
29.34
28.43
30.12
28.17
26.93
28.68
28.01
27.49
26.94
25.54
21.78
27.49
28.09
59
2.43
Bookvalue per sh¥
1.81
1.73
1.92
1.99
2.12
2.08
2.09
2.16
2.46
2.75
2.99
5.32%
4.37%
—
3.18
FCF per share¥
0.75
0.65
0.71
0.66
0.61
0.55
0.49
0.48
0.52
0.48
2.60
(4.90%)
(4.88%)
—
1.70
Dividend per sh¥
0.89
0.86
0.81
0.83
0.93
1.00
0.91
0.91
0.94
0.84
2.33
(1.91%)
(1.62%)
—
16.95
Div yield (avg)%
25.14
24.20
23.47
24.83
22.59
22.79
22.18
23.32
25.78
27.03
17.78
23.32
23.83
59
17.39
Payout ratio%
19.50
19.69
22.59
21.58
22.30
20.63
18.11
20.16
18.03
17.98
17.33
18.11
19.93
69
186.5
Shares (diluted)M
155.3
171.0
151.8
137.7
147.3
143.9
135.5
138.0
135.0
132.0
186.4
(2.17%)
(2.29%)
14
24.37
Buyback yield%
7.30
8.63
8.44
10.38
11.21
10.15
10.31
7.84
4.99
5.00
25.55
7.84
8.53
94
0.218
D/E ratiox
1.206
1.116
1.210
1.263
1.332
1.450
1.446
1.582
1.564
1.752
0.690
1.564
1.389
18
667.6
Enterprise value¥M
394.5
424.1
420.9
478.4
491.7
475.0
517.8
518.6
506.4
495.6
775.7
0.16%
3.45%
31
0.453
LT debt¥B
1.044
0.956
0.967
0.927
0.868
0.866
0.911
0.878
0.827
0.820
0.711
(1.13%)
(1.89%)
66
Revenue
¥1.158B
2.24%
1.00×
Cost of revenue
¥802.0M
2.55%
1.03×
Operating expenses
¥153.6M
1.66%
0.94×
Cash and investments
17.88%
Goodwill & intangibles
17.09%
Property and equipment
16.41%