1.066
Revenue¥B
10.02
10.91
12.02
13.13
14.21
15.34
16.58
17.66
18.99
20.13
1.155
7.21%
8.08%
70
4.79
Revenue growth%
19.59
22.12
22.19
24.79
24.53
26.41
28.82
27.29
27.47
25.62
18.02
27.29
25.21
28
16.84
Gross margin%
10.85
8.76
9.45
9.94
11.33
8.79
11.16
9.98
7.94
7.07
8.51
8.79
9.69
70
24.07
Operating margin%
11.18
11.78
11.95
12.87
12.95
11.54
12.56
10.28
10.82
7.87
9.61
10.82
11.66
55
23.30
Net margin%
28.07
30.37
29.45
31.06
28.30
26.38
25.18
24.27
27.04
26.30
8.37
26.30
27.56
51
14.23
P/E ratio (avg)x
15.73
15.39
14.33
14.03
12.31
11.11
9.610
9.729
9.339
8.165
14.28
9.610
11.71
90
11.71
EV/EBITx
8.838
8.941
9.541
8.727
8.128
7.310
6.615
5.949
5.288
4.860
6.406
5.949
7.719
21
20.94
FCF yield (avg)%
8.77
7.87
10.49
8.12
7.62
5.47
3.31
1.66
3.49
1.66
19.17
3.31
6.55
21
21.51
FCF margin%
7.48
4.61
3.64
3.95
1.10
0.46
0.67
0.40
0.91
3.69
11.28
0.67
2.37
81
0.270
FCF / Net incomex
0.315
0.366
0.385
0.460
0.492
0.554
0.594
0.712
0.725
0.789
1.730
0.712
0.523
17
17.55
ROIC%
1.67
0.42
0.65
1.28
2.74
1.07
0.40
2.73
0.40
0.40
10.04
0.40
0.86
29
24.99
Return on equity%
6.08
5.76
3.60
2.91
4.09
2.35
2.83
2.00
3.06
2.78
9.66
2.78
2.98
73
5.62
Return on assets%
21.00
18.83
21.36
22.94
20.65
21.58
21.36
20.86
22.83
20.72
20.65
21.36
21.18
20
0.41
EPS¥
0.40
0.44
0.47
0.42
0.40
0.39
0.37
0.35
0.32
0.31
0.45
(5.08%)
(3.36%)
—
13.86
EPS growth%
29.74
29.43
30.47
29.40
29.96
29.64
28.51
29.35
30.71
33.27
29.32
29.64
29.69
81
0.54
Bookvalue per sh¥
0.91
0.86
0.92
0.94
1.04
1.03
1.16
1.22
1.35
1.49
0.39
7.30%
6.43%
—
0.49
FCF per share¥
0.56
0.57
0.60
0.64
0.55
0.54
0.47
0.47
0.40
0.39
0.18
(6.49%)
(3.89%)
—
0.16
Dividend per sh¥
0.34
0.39
0.40
0.39
0.44
0.45
0.50
0.49
0.55
0.50
0.49
2.56%
4.35%
—
21.78
Div yield (avg)%
25.03
23.15
25.43
25.73
28.27
31.02
31.09
31.73
31.92
32.29
10.20
31.73
29.65
88
20.27
Payout ratio%
9.25
8.18
7.67
9.45
7.59
6.98
8.88
10.72
11.45
10.50
5.77
10.50
9.07
33
13.31
Shares (diluted)B
13.60
13.69
14.12
13.62
12.26
11.14
10.45
10.86
11.35
10.23
13.71
(3.55%)
(2.86%)
45
9.52
Buyback yield%
27.50
24.97
25.33
23.32
22.87
20.38
18.18
19.65
17.63
16.96
20.82
18.18
21.63
19
1.492
D/E ratiox
2.015
1.904
1.940
2.216
2.472
2.658
2.765
2.686
3.045
3.368
1.231
2.765
2.565
17
8.134
Enterprise value¥B
4.787
4.277
3.814
3.573
3.922
3.521
3.300
3.408
3.277
3.433
1.784
(2.63%)
(3.76%)
12
9.214
LT debt¥B
2.657
2.689
2.495
2.689
2.473
2.540
2.408
2.670
2.696
2.596
16.36
0.98%
0.01%
90
Revenue
¥20.13B
8.08%
1.00×
Cost of revenue
¥11.93B
7.90%
0.98×
Operating expenses
¥2.261B
9.81%
1.17×
Property and equipment
13.86%