0.711
Revenue¥B
1.811
1.875
1.989
2.110
2.175
2.275
2.437
2.508
2.695
2.836
0.786
5.45%
5.24%
20
24.52
Revenue growth%
32.56
29.99
29.32
28.03
27.36
30.36
27.59
28.63
25.74
23.34
21.73
27.59
28.33
52
14.25
Gross margin%
10.56
13.43
14.46
15.84
18.70
19.90
17.29
14.48
13.48
14.38
15.39
14.48
14.47
12
11.91
Operating margin%
27.59
25.07
25.79
24.38
25.69
25.02
25.64
23.39
21.85
22.47
3.44
23.39
25.05
70
13.45
Net margin%
24.52
26.74
24.81
24.88
23.51
23.68
25.98
25.31
27.49
30.20
8.54
25.98
25.09
34
23.24
P/E ratio (avg)x
21.02
21.19
22.89
25.36
23.99
25.78
26.62
27.99
30.30
31.39
7.854
27.99
25.57
83
35.50
EV/EBITx
22.70
25.12
24.87
26.21
30.77
35.57
34.68
33.21
39.05
37.29
29.81
35.57
31.99
27
2.52
FCF yield (avg)%
16.67
17.88
19.74
20.24
18.79
19.01
17.07
18.82
18.96
21.43
19.87
18.96
18.89
81
20.46
FCF margin%
11.13
9.26
10.88
11.51
10.87
13.25
11.31
12.63
10.36
11.28
27.40
11.31
11.20
87
1.578
FCF / Net incomex
2.373
2.731
3.268
3.538
3.709
3.770
4.013
4.399
4.495
5.125
0.684
4.399
3.740
89
25.46
ROIC%
22.25
24.40
27.01
25.13
27.23
25.65
28.11
26.88
27.19
28.28
5.97
27.19
26.94
95
14.33
Return on equity%
16.35
14.38
15.62
16.99
14.04
14.13
14.09
11.11
9.42
11.66
2.61
11.66
14.11
32
27.43
Return on assets%
7.28
8.72
6.41
4.23
3.89
1.40
1.84
2.37
1.23
3.40
22.71
1.84
3.64
60
0.57
EPS¥
0.38
0.34
0.38
0.35
0.32
0.34
0.36
0.35
0.33
0.34
0.60
1.20%
(1.76%)
—
19.26
EPS growth%
23.29
21.67
24.40
22.85
24.65
21.84
24.50
26.81
28.04
30.81
14.75
26.81
24.45
29
0.46
Bookvalue per sh¥
0.40
0.45
0.46
0.42
0.39
0.38
0.35
0.36
0.38
0.37
0.22
(1.23%)
(1.56%)
—
0.46
FCF per share¥
0.11
0.12
0.13
0.11
0.10
0.09
0.09
0.08
0.08
0.08
0.23
(5.02%)
(1.73%)
—
0.26
Dividend per sh¥
1.07
1.09
1.04
1.02
1.08
1.05
1.09
1.23
1.35
1.57
0.23
7.79%
4.09%
—
11.07
Div yield (avg)%
20.32
21.55
24.24
22.96
23.08
25.09
23.41
25.83
25.84
22.97
15.62
25.09
23.24
49
4.25
Payout ratio%
25.28
23.45
21.38
18.78
21.62
19.71
20.58
18.76
19.26
20.18
4.15
19.71
20.38
42
1.048
Shares (diluted)B
1.014
1.053
1.109
1.252
1.177
1.081
1.046
1.162
1.041
0.992
1.025
(3.37%)
0.18%
43
20.38
Buyback yield%
34.12
36.43
38.82
40.91
43.36
41.68
43.17
41.67
38.92
36.45
28.06
41.67
39.92
34
0.266
D/E ratiox
0.788
0.871
0.945
0.880
0.808
0.820
0.794
0.740
0.744
0.693
0.587
0.744
0.801
70
1.156
Enterprise value¥B
0.527
0.489
0.530
0.522
0.535
0.513
0.523
0.563
0.490
0.462
1.016
(2.90%)
(2.10%)
28
1.891
LT debt¥B
3.413
3.173
2.889
2.770
2.632
2.935
2.751
2.798
2.506
2.729
1.311
0.73%
(1.84%)
41
Revenue
¥2.836B
5.24%
1.00×
Cost of revenue
¥1.985B
5.24%
1.00×
Operating expenses
¥459.8M
5.88%
1.06×
Property and equipment
17.70%
Goodwill & intangibles
16.63%