0.084
Revenue¥B
0.863
0.924
0.997
1.089
1.147
1.249
1.366
1.442
1.539
1.681
0.087
7.95%
7.46%
60
6.40
Revenue growth%
29.07
28.81
30.16
30.76
32.73
31.98
30.11
32.00
34.83
34.21
10.67
32.00
31.37
82
20.85
Gross margin%
24.11
25.20
23.29
22.70
22.32
20.72
22.72
24.77
25.98
25.80
26.01
24.77
23.70
43
11.04
Operating margin%
7.87
9.81
10.85
11.86
10.81
13.50
12.61
11.14
14.04
12.03
25.90
12.61
11.50
93
22.82
Net margin%
17.69
17.90
16.79
16.36
15.29
14.73
14.42
15.50
13.09
15.02
3.27
14.73
15.39
89
32.61
P/E ratio (avg)x
16.75
19.11
18.63
22.02
24.95
28.67
28.56
28.86
31.63
36.15
32.11
28.86
26.76
91
9.046
EV/EBITx
34.22
30.73
30.70
32.84
33.99
29.85
30.12
29.20
28.99
28.90
24.50
29.20
30.41
74
21.51
FCF yield (avg)%
32.18
29.69
28.89
27.62
25.91
28.71
25.97
24.27
25.51
27.87
2.80
25.97
27.75
53
9.40
FCF margin%
10.67
11.28
13.68
11.98
10.19
11.60
10.52
9.47
10.87
13.52
24.89
10.87
11.07
75
0.546
FCF / Net incomex
0.664
0.753
0.721
0.736
0.707
0.730
0.740
0.713
0.755
0.792
0.176
0.740
0.733
13
13.77
ROIC%
6.75
6.20
7.25
6.88
5.17
5.51
6.88
6.54
6.95
6.87
11.82
6.87
6.81
32
19.43
Return on equity%
11.44
11.19
13.40
10.65
12.25
12.69
11.96
14.13
14.38
13.90
4.46
13.90
12.47
79
25.39
Return on assets%
18.25
15.49
13.42
15.21
13.65
15.00
12.52
15.34
15.79
18.62
27.44
15.34
15.28
43
0.36
EPS¥
0.49
0.50
0.49
0.53
0.52
0.58
0.58
0.65
0.67
0.62
0.40
3.28%
2.41%
—
19.77
EPS growth%
31.82
32.82
32.09
31.32
31.55
33.24
32.14
34.60
33.88
33.89
15.92
33.88
32.48
33
0.78
Bookvalue per sh¥
1.54
1.52
1.70
1.71
1.90
1.85
1.94
2.29
2.35
2.70
0.33
7.27%
6.65%
—
0.82
FCF per share¥
1.24
1.32
1.49
1.55
1.61
1.75
1.77
1.94
1.99
1.86
0.59
2.86%
3.49%
—
0.80
Dividend per sh¥
0.30
0.33
0.38
0.36
0.37
0.36
0.38
0.37
0.41
0.41
1.29
1.91%
3.00%
—
3.84
Div yield (avg)%
0.40
0.40
2.25
3.01
4.19
5.00
6.56
6.85
6.06
8.48
18.84
6.56
4.60
22
5.16
Payout ratio%
17.86
20.46
23.30
22.97
23.83
24.67
24.39
24.70
27.39
25.60
2.49
24.70
24.11
44
1.354
Shares (diluted)B
1.345
1.585
1.659
1.620
1.705
1.731
1.994
1.946
2.013
2.127
1.385
4.52%
4.22%
19
8.93
Buyback yield%
18.95
19.29
17.44
16.83
18.53
18.56
20.72
23.45
22.67
23.65
16.69
22.67
19.12
9
0.734
D/E ratiox
0.750
0.713
0.681
0.615
0.661
0.696
0.676
0.625
0.615
0.585
1.405
0.625
0.668
82
180.2
Enterprise value¥M
532.7
535.9
489.6
487.0
501.4
534.6
567.6
590.8
615.7
565.0
522.9
2.42%
0.44%
45
682.9
LT debt¥M
649.2
668.7
686.0
666.2
671.6
711.9
762.9
723.4
666.7
625.1
624.5
(1.43%)
(1.81%)
11
Revenue
¥1.681B
7.46%
1.00×
Cost of revenue
¥871.4M
8.11%
1.06×
Operating expenses
¥248.2M
6.61%
0.92×
Goodwill & intangibles
15.67%
Property and equipment
15.66%