0.720
Revenue¥B
1.305
1.395
1.471
1.560
1.670
1.748
1.807
1.868
1.968
2.061
0.746
4.29%
5.10%
74
24.55
Revenue growth%
31.64
33.14
35.80
33.21
30.64
33.00
30.17
28.95
31.89
30.08
8.71
30.17
31.76
61
13.04
Gross margin%
11.14
10.93
11.00
8.36
5.89
5.00
2.60
4.12
4.41
2.57
22.65
4.12
5.45
58
5.02
Operating margin%
23.55
25.42
25.09
25.41
23.18
21.21
23.11
21.47
20.80
20.52
18.13
21.21
23.15
40
16.04
Net margin%
13.85
15.99
13.92
16.82
18.10
16.30
14.17
16.39
16.36
16.97
21.48
16.36
16.33
61
16.80
P/E ratio (avg)x
6.917
7.461
7.449
7.790
7.371
8.309
7.967
8.876
8.721
8.454
23.18
8.454
7.878
66
19.42
EV/EBITx
24.46
20.94
17.69
17.85
17.29
16.97
17.24
15.33
15.05
13.30
8.278
15.33
17.26
53
7.86
FCF yield (avg)%
22.20
24.79
24.65
26.66
25.69
24.46
24.36
22.02
21.19
20.73
28.03
22.02
24.41
86
17.45
FCF margin%
1.58
4.16
4.93
3.14
2.51
2.06
0.40
2.58
3.21
1.84
8.00
2.06
2.54
30
0.316
FCF / Net incomex
1.380
1.367
1.340
1.345
1.238
1.337
1.215
1.363
1.559
1.530
0.312
1.363
1.354
17
11.24
ROIC%
14.49
14.65
12.08
14.76
16.77
18.66
20.15
22.67
22.60
21.28
23.02
21.28
17.71
31
24.32
Return on equity%
0.40
1.34
1.32
0.40
0.40
3.02
2.87
0.88
0.40
0.40
21.91
0.88
0.64
95
12.98
Return on assets%
1.96
0.44
0.40
3.08
1.52
1.98
0.76
0.40
2.10
4.38
5.21
1.98
1.74
42
0.81
EPS¥
0.73
0.78
0.91
0.96
1.07
1.21
1.20
1.22
1.30
1.43
0.84
5.96%
8.75%
—
22.16
EPS growth%
4.90
6.82
7.84
4.85
7.70
7.40
5.06
2.13
0.40
2.95
16.09
2.95
4.98
65
0.96
Bookvalue per sh¥
0.32
0.35
0.31
0.35
0.37
0.41
0.40
0.42
0.38
0.35
0.30
(1.47%)
(0.07%)
—
0.82
FCF per share¥
0.73
0.73
0.74
0.79
0.84
0.81
0.77
0.74
0.73
0.67
0.80
(4.47%)
(1.82%)
—
0.21
Dividend per sh¥
0.47
0.55
0.60
0.71
0.74
0.77
0.87
0.95
0.93
1.10
0.54
8.25%
9.04%
—
23.26
Div yield (avg)%
24.02
23.24
26.24
23.37
21.86
20.77
21.96
24.12
23.55
24.00
6.90
23.55
23.46
59
13.89
Payout ratio%
6.01
8.44
8.15
6.96
4.17
5.76
7.98
5.47
8.24
8.85
2.62
7.98
7.47
72
899.3
Shares (diluted)M
890.0
928.1
924.1
943.3
879.3
840.0
904.5
897.4
863.1
919.6
885.0
0.90%
0.81%
42
24.93
Buyback yield%
13.41
13.99
14.15
11.30
10.65
9.39
11.16
8.19
9.10
10.17
29.33
9.39
10.91
42
0.937
D/E ratiox
0.777
0.778
0.906
1.070
1.168
1.126
1.338
1.531
1.621
1.662
1.388
1.531
1.147
37
314.3
Enterprise value¥M
206.4
221.4
245.4
257.8
264.4
244.4
270.1
284.0
323.1
297.5
253.5
2.39%
3.43%
54
0.643
LT debt¥B
1.165
1.161
1.264
1.322
1.382
1.324
1.507
1.409
1.334
1.546
0.162
2.26%
4.36%
78
Revenue
¥2.061B
5.10%
1.00×
Cost of revenue
¥1.147B
4.87%
0.98×
Operating expenses
¥448.5M
5.56%
1.04×
Property and equipment
17.37%
Goodwill & intangibles
15.16%