0.361
Revenue¥B
1.195
1.216
1.221
1.216
1.262
1.264
1.280
1.291
1.345
1.361
0.401
1.52%
1.29%
45
29.12
Revenue growth%
21.73
23.07
21.47
22.71
21.98
20.71
18.28
18.27
17.07
15.85
4.43
18.27
21.09
44
26.79
Gross margin%
21.59
24.00
24.32
23.06
21.20
19.24
21.59
21.42
20.83
21.05
28.26
21.05
21.51
81
25.85
Operating margin%
7.32
4.53
4.16
3.87
1.32
0.40
1.45
1.37
1.64
2.80
22.39
1.45
2.22
12
5.54
Net margin%
29.10
31.84
32.33
29.37
27.27
29.68
27.98
30.18
31.90
30.59
8.97
30.18
29.93
73
15.69
P/E ratio (avg)x
36.69
37.23
34.96
34.42
39.12
36.50
33.96
32.48
30.34
28.22
29.09
32.48
34.69
57
29.51
EV/EBITx
61.23
66.37
72.07
82.53
94.51
92.88
107.4
118.9
141.6
150.5
36.64
118.9
93.70
12
16.51
FCF yield (avg)%
28.43
27.27
27.77
28.24
27.40
26.21
29.10
31.47
32.72
32.77
24.82
31.47
28.34
14
15.23
FCF margin%
6.53
9.10
9.32
7.44
7.37
9.05
8.72
7.25
4.32
6.67
19.22
7.25
7.41
73
1.348
FCF / Net incomex
0.421
0.365
0.385
0.336
0.356
0.370
0.382
0.409
0.355
0.358
0.161
0.370
0.367
68
22.29
ROIC%
11.81
10.92
8.03
7.55
7.19
9.07
10.61
11.12
11.99
10.15
19.65
10.61
10.38
39
20.51
Return on equity%
17.57
16.41
18.00
19.39
19.76
21.89
24.44
22.14
21.12
22.57
24.59
22.14
20.44
79
3.79
Return on assets%
5.18
6.68
6.99
4.30
6.95
6.94
6.19
6.38
6.81
7.81
5.09
6.81
6.74
82
33.83
EPS¥
7.46
7.67
7.46
6.77
7.45
6.55
6.52
7.01
6.06
5.31
35.43
(6.56%)
(4.62%)
—
21.66
EPS growth%
4.92
4.66
5.80
3.65
6.02
6.48
4.79
4.35
4.11
3.92
28.56
4.35
4.73
75
62.82
Bookvalue per sh¥
33.02
32.27
36.17
37.25
39.18
44.00
47.29
48.88
55.38
54.18
46.68
6.70%
6.86%
—
31.74
FCF per share¥
21.48
21.95
21.34
24.45
29.21
30.16
34.53
39.77
46.81
55.27
30.36
13.60%
11.47%
—
35.00
Dividend per sh¥
49.87
44.50
40.02
40.54
43.60
42.91
47.73
50.42
48.62
52.56
22.19
3.81%
0.93%
—
4.24
Div yield (avg)%
19.32
19.32
19.63
21.83
23.50
22.35
23.78
24.64
25.02
23.66
6.25
23.78
22.93
46
3.14
Payout ratio%
6.28
9.00
11.60
9.36
7.89
4.96
4.31
4.16
4.68
7.36
23.25
4.68
6.82
45
14.74
Shares (diluted)M
17.97
18.53
21.34
21.05
22.51
22.24
21.47
21.58
22.85
23.40
15.28
0.78%
2.80%
35
22.95
Buyback yield%
3.28
4.64
6.50
9.32
10.59
13.10
11.94
9.22
11.21
13.17
15.92
11.94
9.95
85
1.760
D/E ratiox
0.193
0.190
0.215
0.211
0.212
0.241
0.232
0.257
0.289
0.284
0.934
0.257
0.224
15
0.737
Enterprise value¥B
0.193
0.182
0.197
0.222
0.240
0.240
0.230
0.238
0.262
0.284
1.061
3.42%
5.00%
5
0.603
LT debt¥B
0.329
0.333
0.340
0.303
0.329
0.342
0.324
0.351
0.312
0.290
1.157
(2.48%)
(0.27%)
36
Revenue
¥1.361B
1.29%
1.00×
Cost of revenue
¥724.3M
1.60%
1.03×
Operating expenses
¥255.7M
1.42%
1.01×
Property and equipment
19.96%
Cash and investments
19.23%
Goodwill & intangibles
16.51%