1.296
Revenue¥B
2.739
2.965
3.175
3.300
3.523
3.748
3.885
4.120
4.276
4.621
1.400
5.58%
6.10%
80
25.62
Revenue growth%
28.40
26.76
27.18
29.82
27.20
24.56
24.56
23.77
23.91
23.47
26.31
23.91
25.66
75
27.37
Gross margin%
28.65
29.07
26.49
24.17
22.25
22.03
21.28
21.53
22.59
24.75
7.46
22.03
23.38
62
18.70
Operating margin%
7.34
7.11
8.20
5.32
7.60
8.19
11.05
13.31
12.37
14.49
15.61
12.37
8.19
12
15.82
Net margin%
21.01
20.84
20.06
20.63
21.78
18.85
20.32
22.75
21.66
24.27
6.92
21.66
20.92
45
31.69
P/E ratio (avg)x
53.46
56.81
54.99
64.36
74.94
71.74
74.77
75.85
86.63
97.89
19.04
75.85
73.26
60
8.788
EV/EBITx
50.09
47.73
54.67
56.63
54.66
50.87
47.76
44.87
45.97
44.81
24.19
45.97
48.92
54
27.65
FCF yield (avg)%
11.49
8.87
8.48
6.67
6.85
9.27
10.40
8.96
11.64
9.16
6.68
9.27
9.06
48
3.83
FCF margin%
8.15
10.04
7.19
5.36
4.75
5.82
6.70
7.91
8.62
8.53
11.69
7.91
7.55
27
1.021
FCF / Net incomex
1.508
1.757
1.769
2.037
2.336
2.323
2.666
2.714
3.264
3.284
0.602
2.714
2.330
19
3.39
ROIC%
18.38
17.00
14.13
13.98
14.69
12.62
15.61
13.90
15.42
16.82
12.25
15.42
15.06
90
5.42
Return on equity%
13.29
16.16
18.04
16.49
17.48
18.42
20.36
20.80
20.10
19.09
6.47
20.10
18.23
18
14.14
Return on assets%
4.38
6.17
4.74
7.14
7.00
7.09
8.98
8.80
9.88
8.26
29.71
8.80
7.11
80
0.79
EPS¥
0.49
0.51
0.55
0.60
0.66
0.68
0.63
0.63
0.62
0.55
0.81
(3.67%)
0.53%
—
18.03
EPS growth%
13.05
15.23
14.51
16.97
17.07
16.38
18.53
17.79
18.12
16.14
28.98
17.79
16.68
51
0.84
Bookvalue per sh¥
0.60
0.62
0.59
0.61
0.61
0.53
0.53
0.54
0.50
0.51
1.21
(3.49%)
(1.22%)
—
0.65
FCF per share¥
0.98
1.06
1.11
1.01
0.94
0.93
0.88
0.82
0.89
0.77
0.49
(3.71%)
(2.63%)
—
1.26
Dividend per sh¥
0.26
0.27
0.25
0.26
0.28
0.30
0.28
0.28
0.26
0.24
0.65
(2.96%)
0.25%
—
7.71
Div yield (avg)%
27.34
26.99
26.35
28.90
27.68
25.00
25.76
25.41
24.75
25.91
8.79
25.41
26.13
53
15.59
Payout ratio%
13.85
16.02
14.68
15.12
17.86
15.03
15.05
16.46
15.25
14.31
14.17
15.05
15.08
47
1.491
Shares (diluted)B
1.203
1.332
1.355
1.415
1.390
1.304
1.152
1.273
1.292
1.214
1.515
(2.67%)
(0.04%)
60
12.00
Buyback yield%
23.38
24.63
26.92
28.17
30.42
31.20
32.25
34.35
35.92
33.67
23.27
33.67
30.81
55
0.438
D/E ratiox
0.431
0.427
0.436
0.462
0.468
0.482
0.506
0.485
0.522
0.590
1.613
0.506
0.475
17
3.544
Enterprise value¥B
4.062
4.609
5.446
6.259
6.613
7.345
7.462
7.276
7.530
8.158
0.537
4.29%
8.62%
38
1.547
LT debt¥B
0.941
0.899
0.926
0.959
0.810
0.738
0.759
0.815
0.777
0.719
2.947
(2.34%)
(4.08%)
82
Revenue
¥4.621B
6.10%
1.00×
Cost of revenue
¥3.235B
6.10%
1.00×
Operating expenses
¥847.8M
6.76%
1.06×
Goodwill & intangibles
16.98%
Property and equipment
15.24%