1.057
Revenue¥B
2.667
2.740
2.856
2.935
2.989
3.044
3.147
3.157
3.264
3.350
1.158
2.31%
2.46%
53
19.51
Revenue growth%
29.38
27.21
29.50
30.06
30.42
32.89
35.38
37.34
34.54
36.60
8.37
35.38
31.65
71
12.43
Gross margin%
16.15
15.75
14.00
15.62
17.77
14.81
13.04
13.26
15.93
18.62
20.90
14.81
15.69
49
22.93
Operating margin%
18.70
18.34
18.29
15.47
18.45
17.32
16.68
16.53
17.38
17.44
13.62
17.32
17.41
54
20.78
Net margin%
27.42
25.96
28.83
31.66
34.36
36.26
38.01
39.21
36.40
35.85
11.63
36.40
35.10
20
15.00
P/E ratio (avg)x
34.63
37.34
42.00
43.40
49.33
47.99
46.05
49.70
54.71
53.34
7.095
49.70
47.02
34
22.80
EV/EBITx
21.88
23.75
26.78
29.17
32.73
34.19
31.52
31.91
28.87
31.03
14.07
31.52
30.10
34
16.02
FCF yield (avg)%
8.32
8.91
10.87
11.97
13.54
12.46
14.67
14.11
11.12
9.33
6.59
12.46
11.55
18
14.37
FCF margin%
12.38
13.52
13.36
14.18
15.21
16.63
18.51
18.09
18.83
17.56
17.16
18.09
15.92
21
0.360
FCF / Net incomex
1.245
1.322
1.175
1.127
0.988
0.882
0.782
0.731
0.662
0.707
1.538
0.731
0.935
77
22.77
ROIC%
7.87
6.84
4.30
2.28
2.94
2.20
0.40
0.85
0.67
1.51
14.40
0.85
2.24
32
4.73
Return on equity%
28.25
25.41
25.09
25.93
23.37
24.42
24.19
24.19
25.98
27.84
4.37
24.42
25.25
79
12.18
Return on assets%
15.64
15.96
18.88
20.09
19.59
20.23
22.94
22.13
21.15
19.35
2.87
21.15
19.84
40
0.23
EPS¥
0.22
0.23
0.26
0.27
0.31
0.32
0.36
0.38
0.38
0.44
0.25
7.17%
8.13%
—
9.75
EPS growth%
1.84
2.10
0.69
0.40
0.40
0.40
2.91
0.59
0.40
0.40
14.54
0.40
0.49
10
0.18
Bookvalue per sh¥
0.11
0.10
0.09
0.09
0.09
0.10
0.09
0.08
0.08
0.09
0.17
(1.24%)
(1.21%)
—
0.26
FCF per share¥
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.35
1.09%
0.63%
—
0.32
Dividend per sh¥
0.20
0.19
0.21
0.25
0.26
0.26
0.31
0.33
0.34
0.32
0.24
4.13%
5.45%
—
12.11
Div yield (avg)%
21.87
21.53
18.92
17.27
16.41
15.32
15.47
16.40
18.86
15.93
27.16
15.93
16.84
24
19.15
Payout ratio%
14.18
11.92
14.84
15.97
15.87
16.60
19.25
19.81
21.47
20.65
3.13
19.81
16.28
14
7.390
Shares (diluted)B
9.998
9.342
9.810
9.836
9.528
10.15
10.56
9.897
10.63
11.42
7.124
3.68%
1.23%
26
5.82
Buyback yield%
10.11
9.25
9.61
10.64
10.89
9.13
10.46
8.93
9.76
6.82
8.71
9.13
9.69
23
1.170
D/E ratiox
1.309
1.263
1.419
1.540
1.580
1.449
1.317
1.410
1.314
1.420
1.330
1.410
1.415
31
1.494
Enterprise value¥B
1.644
1.576
1.553
1.693
1.646
1.467
1.631
1.639
1.772
1.901
4.609
2.92%
2.05%
66
3.513
LT debt¥B
2.205
2.184
2.334
2.453
2.586
2.487
2.423
2.576
2.876
2.580
2.524
(0.05%)
1.14%
16
Revenue
¥3.350B
2.46%
1.00×
Cost of revenue
¥1.345B
2.00%
0.96×
Operating expenses
¥846.4M
2.53%
1.01×
Property and equipment
17.52%
Goodwill & intangibles
15.94%