0.675
Revenue¥B
0.865
0.878
0.886
0.906
0.913
0.966
0.990
1.042
1.057
0.720
0.742
3.14%
2.85%
39
28.41
Revenue growth%
15.49
17.56
17.71
16.66
19.00
21.31
18.81
20.36
22.22
26.36
19.31
20.36
18.26
38
2.06
Gross margin%
10.90
8.40
9.69
11.77
11.70
12.86
10.55
13.49
16.09
4.80
15.77
12.86
11.30
60
19.55
Operating margin%
1.60
1.86
0.40
0.40
1.05
1.90
4.89
3.62
3.96
16.63
24.98
3.62
1.88
76
14.57
Net margin%
12.15
10.17
11.97
11.69
11.81
11.59
11.32
14.01
15.49
26.96
4.29
11.81
11.89
67
19.58
P/E ratio (avg)x
13.04
12.19
13.34
13.23
12.56
14.08
14.86
13.43
13.68
37.17
30.48
13.68
13.39
20
16.16
EV/EBITx
34.95
36.47
42.82
44.06
50.68
57.56
66.21
69.19
67.49
36.17
21.34
66.21
47.37
45
28.89
FCF yield (avg)%
5.94
3.31
5.35
7.27
6.89
7.49
6.18
5.04
2.59
20.61
23.84
6.18
6.06
8
10.00
FCF margin%
9.82
10.12
11.79
12.67
12.38
13.31
12.69
10.64
7.93
9.37
3.14
12.38
11.22
84
0.325
FCF / Net incomex
1.876
2.063
1.952
2.051
1.855
1.985
2.233
2.086
2.025
0.475
1.746
2.025
2.005
34
27.12
ROIC%
26.39
24.22
26.37
26.79
24.19
21.75
24.18
26.70
28.05
14.36
27.45
24.19
25.80
49
15.20
Return on equity%
23.47
25.66
27.87
28.56
29.54
31.86
32.19
29.20
29.31
27.94
13.42
29.54
28.88
22
15.04
Return on assets%
19.52
19.90
19.19
18.30
21.07
21.49
22.69
25.63
26.79
2.74
21.56
22.69
20.48
50
169.17
EPS¥
206.87
195.62
196.88
193.53
195.45
194.89
212.73
186.54
176.84
173.39
178.80
(1.79%)
(0.60%)
—
5.15
EPS growth%
18.28
19.97
22.06
20.84
22.59
25.37
25.59
23.95
21.31
12.80
28.77
23.95
21.69
15
190.85
Bookvalue per sh¥
129.43
143.63
163.93
156.91
179.14
202.34
196.88
183.52
207.57
180.33
167.43
5.76%
6.10%
—
50.16
FCF per share¥
138.44
140.68
123.39
116.45
103.78
99.89
94.49
97.87
94.51
148.72
61.09
(4.09%)
(3.54%)
—
105.41
Dividend per sh¥
62.13
66.35
65.54
61.33
57.24
57.62
53.18
54.47
48.60
188.01
114.96
(4.54%)
(3.41%)
—
16.10
Div yield (avg)%
23.46
24.87
24.41
24.42
26.46
26.63
25.65
25.94
28.92
20.40
9.49
26.46
25.26
45
11.97
Payout ratio%
28.35
27.56
24.84
23.46
21.93
20.10
19.96
19.97
18.10
25.31
4.15
19.97
22.70
54
4.947
Shares (diluted)M
6.463
6.934
7.648
7.649
7.344
7.460
7.389
7.188
7.467
4.850
4.951
(0.48%)
2.38%
36
21.11
Buyback yield%
21.41
19.45
18.92
19.52
16.89
15.61
14.80
14.80
11.91
12.47
21.58
14.80
17.90
76
1.333
D/E ratiox
1.117
1.194
1.153
1.090
1.076
0.976
0.989
0.875
0.925
0.236
1.405
0.976
1.055
55
936.4
Enterprise value¥M
388.4
402.6
417.2
430.1
422.0
428.5
440.4
411.7
444.7
249.3
598.5
0.67%
0.41%
67
435.1
LT debt¥M
263.1
268.7
288.9
308.6
338.5
365.5
398.5
413.6
399.9
111.1
897.3
5.32%
4.12%
17
Revenue
¥1.057B
2.85%
1.00×
Cost of revenue
¥740.0M
2.85%
1.00×
Operating expenses
¥172.1M
2.55%
0.97×
Cash and investments
18.52%
Goodwill & intangibles
18.10%
Property and equipment
16.73%