3.170
Revenue¥B
2.470
2.669
2.857
2.997
3.153
3.410
3.665
3.915
4.168
4.332
3.247
6.56%
6.45%
63
26.53
Revenue growth%
28.97
29.53
26.69
24.29
23.76
23.06
21.03
18.70
19.63
18.31
24.89
19.63
23.41
29
6.02
Gross margin%
15.62
13.73
12.79
15.57
18.14
20.64
22.15
19.28
22.08
24.96
20.79
22.08
18.71
79
4.02
Operating margin%
14.80
14.65
15.73
13.07
10.78
10.62
9.53
7.24
5.37
6.13
25.34
7.24
10.70
18
14.81
Net margin%
11.78
14.32
12.68
11.45
10.31
9.86
9.36
8.37
11.01
8.35
11.78
9.36
10.66
43
15.27
P/E ratio (avg)x
26.11
26.34
30.81
35.64
37.68
40.95
47.64
49.05
50.06
56.37
18.98
49.05
39.32
31
22.45
EV/EBITx
31.50
28.96
27.21
28.26
26.63
27.12
25.90
26.99
29.27
27.10
25.91
27.10
27.16
39
24.96
FCF yield (avg)%
19.57
19.51
16.79
17.44
16.31
17.24
19.88
16.94
17.44
17.53
17.65
17.44
17.44
52
3.89
FCF margin%
10.36
12.19
10.29
10.24
9.09
8.30
11.22
13.89
16.47
18.52
22.05
13.89
10.79
50
1.160
FCF / Net incomex
1.645
1.574
1.768
1.766
1.812
1.749
1.883
2.036
2.098
2.172
1.142
2.036
1.790
74
24.41
ROIC%
7.92
9.71
7.20
7.59
10.45
8.10
8.78
10.87
8.57
6.27
15.76
8.57
8.33
54
6.42
Return on equity%
17.35
18.10
17.54
18.38
19.84
20.39
18.24
21.10
21.52
19.10
16.37
20.39
18.74
37
23.00
Return on assets%
26.72
27.32
28.66
29.61
27.14
28.59
30.91
28.34
28.36
25.84
26.31
28.36
28.35
77
0.07
EPS¥
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.08
(0.12%)
(2.91%)
—
13.50
EPS growth%
31.62
32.79
30.85
30.58
28.33
26.94
24.68
27.01
26.09
24.83
17.41
26.09
27.67
87
0.08
Bookvalue per sh¥
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.08
0.08
0.09
0.04
0.95%
0.44%
—
0.09
FCF per share¥
0.07
0.07
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.11
(1.76%)
(3.08%)
—
0.06
Dividend per sh¥
0.10
0.10
0.11
0.12
0.14
0.16
0.17
0.19
0.21
0.21
0.08
8.10%
9.21%
—
29.34
Div yield (avg)%
31.25
32.53
34.46
33.43
36.30
34.95
32.15
30.93
30.89
33.44
4.54
32.15
32.98
84
9.27
Payout ratio%
9.30
6.64
9.61
11.37
9.99
10.74
10.34
7.64
5.93
4.78
5.84
7.64
9.45
70
13.37
Shares (diluted)B
17.53
19.98
22.98
26.61
26.49
29.96
30.55
31.27
34.07
33.57
13.76
4.85%
6.57%
65
11.45
Buyback yield%
27.45
24.58
21.70
18.73
18.93
16.98
15.25
16.48
13.93
13.89
22.32
15.25
17.86
69
0.793
D/E ratiox
0.130
0.123
0.126
0.117
0.115
0.099
0.103
0.098
0.105
0.090
0.370
0.099
0.110
64
2.652
Enterprise value¥B
6.345
6.594
7.732
8.141
8.755
8.837
8.580
8.748
10.17
10.91
4.690
4.51%
7.23%
91
4.783
LT debt¥B
2.498
2.323
2.399
2.463
2.648
2.626
2.912
3.293
3.816
3.642
1.475
6.58%
4.91%
49
Revenue
¥4.332B
6.45%
1.00×
Cost of revenue
¥2.778B
6.72%
1.03×
Operating expenses
¥584.8M
6.52%
1.01×
Goodwill & intangibles
22.74%
Property and equipment
14.54%