0.642
Revenue¥B
1.767
1.904
2.071
2.187
2.395
2.602
2.821
3.047
3.322
3.586
0.679
8.40%
8.19%
92
6.90
Revenue growth%
12.60
12.78
15.77
12.95
14.61
13.44
15.12
12.24
9.77
10.63
25.63
12.24
12.86
93
14.03
Gross margin%
14.92
14.83
13.70
15.86
16.93
18.41
21.00
21.42
22.47
19.95
17.50
21.00
17.67
25
15.33
Operating margin%
4.16
2.93
1.03
1.39
0.40
0.40
0.40
0.75
0.40
0.40
11.23
0.40
0.58
27
15.32
Net margin%
20.12
19.41
17.98
15.02
12.09
13.55
15.48
17.21
18.72
17.86
28.02
17.21
17.53
38
31.82
P/E ratio (avg)x
33.35
32.68
34.00
32.16
29.93
31.66
32.98
34.33
34.01
34.36
35.63
34.01
33.16
13
20.13
EV/EBITx
51.19
57.71
54.05
57.93
58.67
63.08
63.03
71.79
73.32
79.03
21.39
71.79
60.85
44
6.42
FCF yield (avg)%
7.17
9.94
11.29
14.10
14.90
16.63
17.96
17.30
16.28
18.83
27.52
17.30
15.59
77
29.40
FCF margin%
13.08
12.48
13.04
14.37
14.61
15.88
13.16
13.11
10.87
10.22
11.41
13.11
13.09
85
1.331
FCF / Net incomex
0.515
0.600
0.687
0.654
0.615
0.651
0.684
0.712
0.735
0.809
0.543
0.712
0.669
47
21.42
ROIC%
11.08
11.59
10.73
9.46
10.63
10.11
7.14
9.92
9.03
9.82
6.59
9.82
10.01
80
21.69
Return on equity%
12.56
14.57
16.41
15.03
15.11
12.83
10.10
7.17
9.50
10.18
15.53
10.10
12.70
17
6.00
Return on assets%
22.70
23.68
22.15
21.97
21.95
20.39
18.13
20.81
19.57
19.90
8.74
19.90
21.38
83
0.08
EPS¥
0.52
0.55
0.57
0.60
0.68
0.68
0.68
0.81
0.81
0.87
0.09
5.23%
5.79%
—
17.36
EPS growth%
20.57
19.21
19.93
21.15
18.71
17.71
16.52
18.79
17.18
14.95
29.25
17.18
18.75
33
0.34
Bookvalue per sh¥
0.15
0.15
0.17
0.18
0.18
0.20
0.22
0.22
0.24
0.28
0.08
9.04%
6.50%
—
0.42
FCF per share¥
0.10
0.11
0.12
0.14
0.15
0.17
0.19
0.18
0.19
0.18
0.39
3.43%
6.44%
—
0.41
Dividend per sh¥
0.23
0.22
0.20
0.21
0.22
0.20
0.20
0.19
0.19
0.17
0.28
(5.47%)
(3.49%)
—
29.83
Div yield (avg)%
16.62
16.28
19.14
17.10
15.26
17.03
17.38
16.41
15.49
13.66
20.30
16.41
16.51
48
2.98
Payout ratio%
11.34
12.63
10.46
12.24
11.83
8.99
6.83
6.45
7.64
6.01
3.04
6.83
9.73
93
7.606
Shares (diluted)B
8.652
9.152
8.727
10.05
10.22
10.68
12.34
12.32
14.28
15.37
7.792
8.50%
6.53%
34
28.21
Buyback yield%
9.68
11.44
11.00
9.73
10.39
10.79
12.48
14.44
15.52
16.26
12.30
14.44
11.22
12
0.991
D/E ratiox
0.477
0.485
0.485
0.494
0.545
0.639
0.723
0.776
0.904
0.971
0.585
0.776
0.592
14
1.810
Enterprise value¥B
4.049
3.736
3.837
4.113
4.236
4.518
4.361
4.838
5.447
6.055
1.385
7.40%
3.60%
17
1.377
LT debt¥B
3.892
3.709
3.677
3.532
3.853
3.459
3.829
3.561
3.682
3.758
3.485
(0.50%)
0.78%
83
Revenue
¥3.586B
8.19%
1.00×
Cost of revenue
¥2.170B
7.86%
0.97×
Operating expenses
¥598.2M
8.78%
1.06×
Goodwill & intangibles
19.47%
Property and equipment
15.46%