2.179
Revenue¥B
14.03
13.88
14.13
14.31
14.15
14.46
14.68
14.91
14.85
15.20
2.393
1.44%
0.93%
17
16.24
Revenue growth%
26.29
27.22
29.66
31.33
28.76
26.84
24.94
25.98
24.78
25.89
25.25
25.89
26.56
40
12.90
Gross margin%
5.11
2.45
1.70
0.40
0.40
2.25
5.00
7.75
7.66
6.32
11.76
6.32
3.73
69
18.36
Operating margin%
26.70
28.11
27.10
28.91
29.92
31.35
29.53
29.10
27.04
25.60
13.31
29.10
28.51
87
9.94
Net margin%
23.13
22.90
20.43
21.26
19.01
18.65
20.31
21.96
19.78
20.71
7.11
20.31
20.57
61
32.00
P/E ratio (avg)x
42.36
44.90
43.60
41.80
42.37
46.24
54.73
60.96
61.56
70.03
30.23
60.96
45.57
16
9.002
EV/EBITx
33.07
39.48
39.04
42.80
48.07
55.95
56.71
55.95
61.59
68.20
37.74
56.71
52.01
26
14.53
FCF yield (avg)%
15.29
13.97
13.41
14.22
12.21
12.35
13.53
14.08
15.00
13.34
24.03
13.53
13.75
64
27.42
FCF margin%
19.08
17.69
17.00
15.11
17.46
14.47
15.16
15.97
16.73
19.24
25.13
15.97
16.87
93
0.340
FCF / Net incomex
1.000
0.994
1.067
1.092
1.169
1.322
1.335
1.454
1.592
1.721
0.101
1.454
1.246
80
22.97
ROIC%
24.37
27.13
29.59
28.80
30.96
28.35
30.58
28.94
30.06
31.57
21.10
30.06
29.27
88
23.07
Return on equity%
20.15
22.47
25.04
27.73
29.27
30.26
28.05
25.45
26.24
24.81
29.78
26.24
25.85
37
26.09
Return on assets%
21.50
22.35
22.28
21.25
21.50
19.73
18.56
18.97
16.33
16.62
22.98
18.56
20.49
58
0.03
EPS¥
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.03
3.33%
4.54%
—
15.34
EPS growth%
21.83
19.19
18.21
17.33
17.79
18.71
15.77
16.06
14.82
11.94
19.60
15.77
17.56
93
0.05
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.13
(2.77%)
(1.44%)
—
0.07
FCF per share¥
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.12
0.14
0.16
0.16
11.36%
10.58%
—
0.12
Dividend per sh¥
0.24
0.28
0.33
0.33
0.39
0.45
0.46
0.44
0.50
0.51
0.07
5.44%
9.51%
—
9.63
Div yield (avg)%
3.20
0.45
2.15
3.08
4.58
2.05
1.84
2.92
2.89
3.29
28.26
2.89
2.91
35
20.50
Payout ratio%
14.84
16.90
15.48
17.67
18.16
16.00
16.15
16.19
18.78
19.82
19.41
16.19
16.54
7
34.32
Shares (diluted)B
41.18
44.12
50.52
51.29
56.32
66.81
75.71
78.24
89.03
92.98
33.66
10.54%
8.79%
65
16.11
Buyback yield%
20.03
22.53
21.52
21.23
19.69
20.55
19.92
22.17
24.73
26.45
25.64
22.17
21.37
94
0.833
D/E ratiox
0.801
0.907
0.959
1.085
1.261
1.487
1.777
1.995
1.995
2.099
1.649
1.995
1.374
85
2.152
Enterprise value¥B
2.897
2.917
3.347
3.338
3.600
3.585
4.222
4.368
4.581
4.630
10.24
5.16%
6.56%
92
4.144
LT debt¥B
12.54
12.83
12.57
13.64
13.31
15.07
17.41
18.93
20.32
23.62
11.13
12.16%
6.37%
68
Revenue
¥15.20B
0.93%
1.00×
Cost of revenue
¥7.992B
0.63%
0.97×
Operating expenses
¥3.362B
1.51%
1.06×
Goodwill & intangibles
19.19%
Property and equipment
14.12%