0.761
Revenue¥B
0.633
0.693
0.760
0.822
0.865
0.920
0.976
1.031
1.089
1.158
0.801
6.00%
7.17%
84
21.21
Revenue growth%
18.72
18.51
19.68
21.14
22.98
24.39
24.92
24.07
23.76
24.26
6.37
24.26
23.37
94
16.41
Gross margin%
25.98
24.05
23.32
22.92
23.43
25.90
26.07
26.21
25.54
26.97
7.86
26.07
25.72
82
24.63
Operating margin%
26.95
27.72
28.88
29.37
30.73
33.61
34.52
36.03
34.37
36.18
20.80
34.52
32.17
47
10.60
Net margin%
27.29
29.50
29.68
32.12
31.76
30.91
33.63
36.10
38.98
36.38
11.90
36.10
31.94
50
11.35
P/E ratio (avg)x
9.570
8.920
9.057
9.378
9.392
10.19
9.552
9.085
8.606
8.652
9.000
9.085
9.231
84
27.31
EV/EBITx
42.69
48.19
50.08
56.88
57.31
55.82
52.47
57.66
57.80
59.79
36.82
57.66
56.35
26
4.77
FCF yield (avg)%
5.84
3.80
3.52
3.67
5.02
6.28
3.50
3.41
1.86
4.80
8.98
3.50
3.74
5
23.76
FCF margin%
1.04
1.81
2.05
4.27
6.03
3.93
3.07
5.08
3.20
3.11
5.98
3.20
3.16
12
0.670
FCF / Net incomex
1.342
1.521
1.454
1.612
1.649
1.708
1.885
1.986
1.884
1.979
1.218
1.885
1.678
84
8.96
ROIC%
18.70
16.87
14.33
16.86
18.78
17.40
19.77
18.94
16.98
14.18
12.26
17.40
17.19
25
12.10
Return on equity%
23.03
24.15
24.23
21.33
22.51
22.83
25.81
23.78
25.33
24.24
12.22
24.24
23.96
25
23.56
Return on assets%
26.11
24.48
25.26
28.02
26.20
25.04
26.61
27.47
27.19
26.33
23.75
26.61
26.26
23
11.40
EPS¥
32.55
32.52
32.83
34.67
32.17
30.32
30.49
27.27
26.62
28.38
12.35
(2.48%)
(2.79%)
—
29.61
EPS growth%
20.05
22.00
23.83
26.53
25.03
26.71
24.84
25.71
24.46
25.07
28.28
25.07
24.93
66
36.93
Bookvalue per sh¥
59.83
62.35
67.72
67.21
66.92
69.85
75.05
75.39
79.22
89.50
12.94
5.99%
5.76%
—
31.80
FCF per share¥
24.92
26.95
26.46
28.38
27.37
29.27
28.34
27.92
31.24
31.34
39.46
2.74%
2.47%
—
19.87
Dividend per sh¥
26.42
24.18
26.26
25.90
25.10
23.03
22.78
25.91
26.84
24.97
28.19
(0.10%)
0.54%
—
18.69
Div yield (avg)%
21.62
23.89
26.29
26.56
28.68
29.10
31.89
30.21
28.62
28.71
9.61
29.10
28.65
12
12.19
Payout ratio%
0.40
2.95
0.46
3.34
2.52
3.93
2.57
0.67
1.85
4.30
8.91
2.57
2.54
80
14.76
Shares (diluted)M
10.09
10.55
10.96
9.556
8.965
9.542
10.32
10.80
11.43
11.13
14.87
4.41%
0.77%
90
29.75
Buyback yield%
17.26
14.65
12.38
13.20
14.53
17.48
19.57
16.91
15.06
12.21
7.80
16.91
14.85
83
0.510
D/E ratiox
1.211
1.325
1.313
1.367
1.320
1.266
1.195
1.215
1.211
1.351
1.342
1.215
1.289
61
489.7
Enterprise value¥M
563.9
491.0
424.4
421.0
434.3
471.7
476.6
419.8
419.0
379.4
443.2
(2.67%)
(3.93%)
59
0.721
LT debt¥B
1.318
1.309
1.281
1.271
1.424
1.590
1.756
1.948
1.897
1.924
0.407
6.20%
3.94%
20
Revenue
¥1.158B
7.17%
1.00×
Cost of revenue
¥784.7M
7.14%
1.00×
Operating expenses
¥236.8M
7.64%
1.04×
Goodwill & intangibles
17.88%
Property and equipment
15.90%