1.141
Revenue¥B
1.102
1.108
1.127
1.163
1.196
1.242
1.268
1.286
1.323
1.359
1.177
2.58%
2.31%
56
25.37
Revenue growth%
7.86
7.80
8.26
10.74
7.89
4.96
7.51
6.20
3.90
2.48
5.09
4.96
7.65
85
29.82
Gross margin%
7.71
10.12
11.13
9.12
6.33
5.57
7.41
5.11
2.31
4.98
17.03
5.11
6.87
39
10.37
Operating margin%
19.43
21.83
22.86
20.02
21.35
18.89
17.92
15.37
13.87
15.39
19.12
15.39
19.16
56
29.95
Net margin%
2.20
2.71
1.15
0.40
0.40
0.40
1.81
0.40
0.73
0.40
19.29
0.40
0.57
64
20.04
P/E ratio (avg)x
45.11
48.77
53.37
52.54
58.75
60.98
58.65
66.17
69.41
73.97
33.53
66.17
58.70
36
9.652
EV/EBITx
10.96
10.08
9.276
10.55
11.76
11.00
11.28
12.62
14.16
14.87
12.19
12.62
11.14
75
29.61
FCF yield (avg)%
8.05
7.17
4.30
6.78
8.72
6.39
9.29
9.09
8.26
10.26
14.49
9.09
8.16
83
25.15
FCF margin%
26.28
23.37
25.35
23.34
21.26
23.16
20.37
22.58
21.25
22.89
2.24
22.58
23.03
39
1.493
FCF / Net incomex
0.414
0.423
0.456
0.533
0.608
0.710
0.794
0.884
1.061
1.146
0.800
0.884
0.659
43
22.28
ROIC%
19.96
19.01
17.89
15.86
15.07
12.39
10.21
10.91
13.84
12.54
5.07
12.39
14.46
15
24.45
Return on equity%
10.42
11.52
9.35
7.66
5.73
8.04
7.82
8.58
6.15
5.56
13.81
7.82
7.93
66
17.66
Return on assets%
24.03
22.10
24.25
25.21
25.44
23.72
22.98
24.70
25.40
22.57
18.30
23.72
24.14
66
2.27
EPS¥
0.72
0.67
0.70
0.75
0.69
0.72
0.70
0.61
0.55
0.59
2.40
(2.86%)
(0.96%)
—
16.04
EPS growth%
25.10
25.86
27.02
25.13
24.09
23.91
22.99
24.90
24.75
22.96
22.95
23.91
24.83
41
3.17
Bookvalue per sh¥
0.94
1.01
1.15
1.19
1.34
1.41
1.44
1.34
1.54
1.59
1.71
3.48%
4.84%
—
0.45
FCF per share¥
0.99
0.89
0.79
0.79
0.78
0.78
0.78
0.84
0.86
0.85
1.77
1.82%
(2.99%)
—
3.07
Dividend per sh¥
1.98
2.07
2.34
2.83
2.93
3.34
3.88
4.17
4.95
4.82
0.64
10.51%
9.43%
—
28.60
Div yield (avg)%
24.81
26.04
24.58
27.43
25.19
26.98
29.08
30.91
27.92
27.11
13.83
27.92
27.04
46
17.55
Payout ratio%
6.40
5.99
3.39
1.70
1.30
3.53
6.07
6.53
4.47
5.94
4.84
5.94
5.21
68
122.1
Shares (diluted)M
163.6
170.5
189.4
215.2
209.5
244.0
272.0
320.2
337.8
375.7
121.6
12.39%
10.39%
82
25.74
Buyback yield%
23.61
21.49
21.06
20.43
19.32
16.50
16.33
17.78
16.31
14.61
23.00
16.33
18.55
63
1.714
D/E ratiox
0.374
0.349
0.374
0.351
0.310
0.324
0.315
0.271
0.257
0.239
1.559
0.271
0.320
23
46.76
Enterprise value¥M
268.7
306.5
281.3
282.7
269.8
301.8
293.2
298.4
303.0
319.7
864.9
3.45%
2.98%
66
438.1
LT debt¥M
653.8
606.4
534.0
482.2
510.4
525.5
474.7
447.7
408.9
350.3
778.7
(7.25%)
(6.34%)
83
Revenue
¥1.359B
2.31%
1.00×
Cost of revenue
¥938.7M
2.18%
0.99×
Operating expenses
¥214.6M
2.85%
1.05×
Cash and investments
22.06%
Goodwill & intangibles
16.03%
Property and equipment
14.85%