8.574
Revenue¥B
5.513
6.000
6.387
6.794
7.215
7.596
8.140
8.586
9.084
9.912
9.386
6.56%
6.79%
15
29.53
Revenue growth%
2.28
4.82
7.35
6.05
3.31
6.05
8.11
7.39
9.16
8.52
7.89
8.11
6.70
66
27.27
Gross margin%
14.82
13.84
16.60
18.26
19.47
21.29
22.71
24.52
24.28
26.04
12.68
24.28
20.38
67
20.82
Operating margin%
34.77
37.18
36.34
34.79
31.97
30.08
30.34
28.13
27.03
29.53
22.96
29.53
31.16
40
20.74
Net margin%
14.54
14.93
15.64
14.36
14.09
12.15
14.49
12.36
14.98
12.69
16.17
12.69
14.43
79
8.291
P/E ratio (avg)x
22.11
25.15
25.53
26.14
30.04
35.52
36.06
37.54
45.09
47.61
12.44
37.54
32.78
24
33.54
EV/EBITx
15.40
14.51
13.28
14.54
14.63
13.00
12.37
11.61
11.45
10.20
37.13
11.61
13.14
74
28.99
FCF yield (avg)%
0.40
1.90
1.27
0.40
0.87
2.54
1.36
2.57
2.84
3.86
8.64
2.57
1.63
21
15.78
FCF margin%
3.46
1.88
1.55
4.27
3.54
3.88
2.77
0.97
3.05
0.62
6.23
2.77
2.91
86
1.247
FCF / Net incomex
0.965
1.017
0.990
1.069
0.902
0.890
0.905
0.800
0.699
0.626
0.447
0.800
0.904
80
9.60
ROIC%
3.74
6.01
7.27
5.98
5.19
3.19
5.93
7.64
8.30
6.77
15.65
6.77
6.00
77
15.85
Return on equity%
20.80
22.02
20.93
20.63
21.33
20.38
20.44
21.55
21.89
23.17
9.19
21.55
21.13
60
27.62
Return on assets%
16.70
15.86
18.26
15.48
14.75
14.43
12.83
13.66
15.30
17.55
7.95
14.43
15.39
12
0.15
EPS¥
0.17
0.18
0.20
0.22
0.21
0.21
0.21
0.21
0.25
0.26
0.16
4.47%
5.41%
—
3.12
EPS growth%
6.25
3.78
0.79
2.63
1.04
0.40
2.84
4.42
3.39
0.48
9.03
2.84
2.74
35
0.34
Bookvalue per sh¥
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.13
(5.51%)
(7.02%)
—
0.07
FCF per share¥
0.35
0.38
0.39
0.41
0.40
0.38
0.42
0.38
0.36
0.32
0.20
(4.38%)
(0.81%)
—
0.26
Dividend per sh¥
0.39
0.39
0.38
0.39
0.35
0.33
0.30
0.31
0.28
0.28
0.26
(4.13%)
(2.21%)
—
4.64
Div yield (avg)%
24.67
25.90
23.93
23.29
24.67
26.28
28.65
27.13
25.15
23.00
4.10
26.28
24.91
35
16.25
Payout ratio%
9.80
12.75
11.27
9.21
8.97
10.91
13.31
11.18
11.23
8.71
24.65
11.18
11.05
53
15.99
Shares (diluted)B
18.47
17.96
18.62
19.21
21.22
22.81
23.87
25.59
24.11
23.71
15.58
2.24%
3.45%
87
7.91
Buyback yield%
2.54
1.78
1.30
0.40
0.40
0.40
0.40
3.30
0.84
3.04
5.42
0.84
1.07
73
1.240
D/E ratiox
0.810
0.829
0.738
0.661
0.713
0.754
0.820
0.896
0.929
0.899
0.257
0.896
0.815
35
5.435
Enterprise value¥B
9.020
9.384
8.647
9.815
9.312
9.820
10.32
9.577
8.813
9.349
8.261
0.08%
0.97%
81
8.961
LT debt¥B
3.184
3.357
3.588
3.645
3.920
4.545
4.402
5.049
5.523
5.440
5.154
6.77%
5.64%
58
Revenue
¥9.912B
6.79%
1.00×
Cost of revenue
¥5.990B
7.05%
1.02×
Operating expenses
¥1.928B
6.19%
0.95×
Property and equipment
14.26%