1.257
Revenue¥B
5.291
5.419
5.581
5.857
5.951
6.008
6.315
6.398
6.542
6.887
1.310
2.96%
3.01%
52
21.11
Revenue growth%
28.38
25.76
25.67
22.83
23.88
23.37
20.77
22.61
21.21
22.66
22.46
22.61
23.10
18
13.31
Gross margin%
19.73
20.05
17.57
18.41
18.01
19.02
19.29
19.33
17.82
16.76
9.12
19.02
18.71
6
22.71
Operating margin%
14.90
15.74
16.31
16.72
16.42
14.85
14.32
16.21
16.21
15.33
27.88
15.33
15.97
84
2.75
Net margin%
17.30
14.81
17.39
19.96
18.67
18.30
15.82
16.63
14.93
17.29
8.47
16.63
17.30
46
33.09
P/E ratio (avg)x
8.617
8.386
7.867
7.483
7.570
7.254
7.186
7.477
8.065
8.960
34.84
7.477
7.719
90
14.03
EV/EBITx
18.04
17.93
15.46
15.58
16.42
15.50
16.36
17.93
16.80
14.78
6.277
16.36
16.39
20
25.73
FCF yield (avg)%
28.38
28.54
30.58
31.82
31.92
29.90
27.12
27.84
28.93
31.61
26.90
28.93
29.42
14
12.96
FCF margin%
28.04
29.36
27.88
25.55
26.45
27.79
29.01
31.34
30.67
31.67
26.00
30.67
28.53
42
0.943
FCF / Net incomex
1.014
1.000
0.993
1.168
1.268
1.395
1.434
1.577
1.656
1.727
1.442
1.577
1.332
75
6.49
ROIC%
14.92
15.07
16.46
17.83
19.31
16.39
18.58
18.92
19.02
21.86
8.82
18.92
18.20
41
21.47
Return on equity%
19.27
21.03
19.93
17.05
14.85
16.46
18.74
19.83
21.58
23.34
23.71
19.83
19.55
22
19.24
Return on assets%
4.88
2.61
3.63
1.96
2.59
1.88
0.40
1.35
0.40
0.43
14.51
0.43
1.92
58
0.19
EPS¥
0.17
0.19
0.18
0.19
0.20
0.20
0.18
0.16
0.14
0.15
0.20
(5.99%)
(2.67%)
—
7.30
EPS growth%
24.02
24.95
27.62
26.38
29.00
29.98
32.93
33.49
32.27
31.14
13.40
32.27
29.49
10
0.21
Bookvalue per sh¥
0.35
0.37
0.36
0.33
0.37
0.38
0.34
0.31
0.31
0.32
0.09
(2.60%)
(1.32%)
—
0.26
FCF per share¥
0.15
0.17
0.17
0.20
0.23
0.25
0.29
0.30
0.36
0.41
0.11
12.78%
10.19%
—
0.29
Dividend per sh¥
0.07
0.08
0.09
0.10
0.11
0.13
0.15
0.17
0.17
0.18
0.24
8.98%
11.68%
—
13.59
Div yield (avg)%
9.23
10.92
12.65
12.64
11.57
11.89
12.97
10.76
11.14
13.19
6.43
11.89
11.73
80
27.63
Payout ratio%
19.23
18.05
16.21
18.51
17.94
18.78
17.82
19.88
20.70
20.18
17.41
19.88
18.65
33
11.70
Shares (diluted)B
8.029
7.761
7.193
7.009
7.407
7.499
7.647
7.359
6.760
6.588
11.41
(2.32%)
(1.93%)
79
24.68
Buyback yield%
6.42
4.26
1.51
0.40
0.40
1.88
2.91
1.73
3.60
1.00
16.05
1.88
1.80
93
0.395
D/E ratiox
0.347
0.318
0.302
0.317
0.316
0.286
0.269
0.262
0.242
0.249
0.423
0.262
0.294
7
1.089
Enterprise value¥B
3.916
4.010
3.759
4.124
3.719
3.365
3.721
3.310
2.957
3.287
4.288
(2.44%)
(0.62%)
55
2.679
LT debt¥B
6.091
5.867
6.306
6.743
6.811
7.488
7.504
8.305
9.270
9.252
2.177
6.32%
4.73%
55
Revenue
¥6.887B
3.01%
1.00×
Cost of revenue
¥3.894B
3.15%
1.01×
Operating expenses
¥1.678B
2.99%
1.00×
Property and equipment
17.13%
Goodwill & intangibles
16.31%
Spread over hurdle
64.35%