5.812
Revenue¥M
5.931
6.339
6.830
7.181
7.631
8.338
9.155
10.03
10.71
11.24
6.110
8.04%
7.29%
90
7.46
Revenue growth%
8.30
8.82
9.96
11.23
11.92
13.54
12.41
11.33
9.12
9.23
15.58
11.33
10.60
20
8.44
Gross margin%
8.40
11.23
12.74
15.31
17.89
16.94
19.48
17.22
16.80
16.56
18.83
16.94
16.68
8
18.46
Operating margin%
16.95
19.27
20.40
19.51
20.25
19.39
18.95
20.57
22.37
20.27
12.23
20.27
19.88
68
22.37
Net margin%
11.40
11.76
14.42
16.15
15.43
14.32
16.96
16.41
18.77
16.79
7.03
16.79
15.79
29
11.05
P/E ratio (avg)x
30.11
29.05
28.14
29.49
32.38
34.56
35.84
38.13
33.39
35.01
32.56
35.01
32.89
72
30.09
EV/EBITx
32.66
30.40
32.26
28.02
28.89
30.17
26.35
24.13
25.16
22.38
17.20
25.16
28.46
90
16.12
FCF yield (avg)%
4.14
6.70
7.31
5.42
5.14
3.16
3.25
5.47
7.51
6.08
18.94
5.47
5.45
81
5.94
FCF margin%
27.37
29.79
27.71
29.48
29.32
28.33
27.92
25.61
23.67
26.18
22.41
26.18
27.81
63
0.168
FCF / Net incomex
2.202
2.047
1.893
2.070
2.128
2.187
2.199
2.334
2.300
2.530
1.046
2.300
2.193
57
6.33
ROIC%
14.03
11.92
11.22
13.17
15.23
13.54
16.07
18.26
18.25
17.81
12.93
17.81
14.63
53
10.85
Return on equity%
25.15
24.20
22.51
23.28
20.86
21.72
20.03
20.92
22.54
21.81
24.33
21.72
22.16
92
5.72
Return on assets%
15.31
16.22
16.95
16.13
18.53
20.59
18.71
21.50
23.85
24.88
22.17
21.50
18.62
67
—
EPS¥
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
9.69%
9.18%
—
11.14
EPS growth%
28.81
30.16
29.37
29.03
31.22
32.01
30.85
31.79
34.42
36.86
17.06
32.01
31.04
23
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
7.13%
3.12%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
2.69%
2.03%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
(1.63%)
(2.46%)
—
2.89
Div yield (avg)%
28.43
27.05
29.45
27.63
30.55
32.12
29.18
27.75
28.63
26.53
21.99
28.63
28.53
27
2.22
Payout ratio%
15.05
12.27
13.13
12.20
10.64
10.45
13.43
11.84
12.65
13.09
16.29
12.65
12.46
92
1.794
Shares (diluted)B
1.646
1.875
1.840
1.931
2.119
2.285
2.599
2.654
2.576
2.907
1.783
6.53%
6.20%
50
22.85
Buyback yield%
5.10
5.60
3.92
2.97
0.40
0.40
0.40
0.40
1.10
3.18
5.07
0.40
2.04
8
0.972
D/E ratiox
0.952
0.943
0.981
1.063
1.129
1.167
1.068
1.006
1.011
1.010
0.949
1.011
1.011
85
6.736
Enterprise value¥M
7.727
7.465
7.678
8.380
7.710
8.025
7.677
7.156
7.849
7.135
6.460
(1.54%)
(1.77%)
86
5.042
LT debt¥M
2.210
2.308
2.677
2.852
2.955
3.162
3.106
3.581
4.292
5.100
5.184
11.53%
9.93%
87
Revenue
¥11.24M
7.29%
1.00×
Cost of revenue
¥7.865M
7.35%
1.01×
Operating expenses
¥1.933M
7.12%
0.98×
Property and equipment
23.54%
Goodwill & intangibles
19.21%