0.926
Revenue¥B
5.796
5.958
5.961
5.966
5.965
6.072
6.216
6.470
6.686
6.804
1.037
2.67%
1.82%
15
20.98
Revenue growth%
9.52
7.67
4.89
6.80
4.68
4.25
1.94
0.40
2.20
1.68
3.47
1.94
4.46
23
29.47
Gross margin%
12.63
13.46
10.99
8.79
10.46
12.80
12.64
10.78
13.26
11.59
23.79
12.64
12.11
69
17.87
Operating margin%
10.80
8.57
7.78
9.98
10.08
9.11
8.19
5.44
3.05
5.27
25.08
5.44
8.38
89
22.94
Net margin%
1.88
0.88
0.40
2.37
3.79
5.05
4.70
4.16
1.63
0.40
19.37
4.16
2.13
73
19.25
P/E ratio (avg)x
23.65
24.37
25.21
23.14
21.86
21.00
19.47
19.78
20.12
21.38
22.69
20.12
21.62
59
37.62
EV/EBITx
13.78
11.95
10.31
9.451
9.316
9.166
9.865
9.145
8.721
9.141
20.16
9.145
9.383
12
22.42
FCF yield (avg)%
8.78
7.09
4.70
5.35
7.73
4.95
4.93
4.59
7.20
7.08
27.93
4.95
6.22
38
15.58
FCF margin%
20.60
21.86
22.44
20.71
18.73
17.77
15.79
16.88
17.09
14.33
17.61
16.88
18.25
50
0.970
FCF / Net incomex
0.810
0.764
0.817
0.919
1.013
1.031
1.159
1.101
1.043
1.172
0.920
1.101
1.022
53
25.76
ROIC%
27.05
26.02
25.67
23.00
20.30
21.65
24.13
22.43
23.70
26.53
12.43
23.70
23.92
53
25.81
Return on equity%
30.48
28.51
26.86
23.91
26.14
23.50
21.81
23.10
23.78
23.29
6.29
23.29
23.84
16
7.58
Return on assets%
26.96
26.17
24.64
25.27
26.03
28.12
28.02
30.42
32.31
31.44
16.32
30.42
27.49
93
0.79
EPS¥
0.33
0.35
0.35
0.38
0.43
0.45
0.46
0.45
0.42
0.41
0.83
(0.84%)
2.33%
—
29.64
EPS growth%
20.45
18.23
20.57
20.13
19.86
21.53
21.75
19.39
22.35
21.23
2.24
21.53
20.51
36
0.96
Bookvalue per sh¥
0.20
0.24
0.23
0.26
0.27
0.27
0.28
0.32
0.31
0.33
1.01
3.83%
6.22%
—
0.68
FCF per share¥
1.50
1.46
1.62
1.78
1.99
2.06
2.03
2.28
2.46
2.85
0.49
7.50%
7.80%
—
0.34
Dividend per sh¥
0.16
0.16
0.17
0.16
0.15
0.16
0.16
0.18
0.19
0.21
0.46
7.21%
3.98%
—
29.81
Div yield (avg)%
17.52
17.60
19.47
17.06
16.18
17.80
20.50
21.80
19.33
16.47
6.41
19.33
17.70
34
7.92
Payout ratio%
7.13
7.36
4.72
6.77
8.53
6.28
8.58
11.56
14.03
11.69
23.24
11.56
7.94
92
3.035
Shares (diluted)B
5.264
5.397
5.513
6.519
7.244
8.158
7.813
8.329
8.732
8.751
3.043
3.85%
6.99%
89
21.37
Buyback yield%
3.14
5.52
8.18
6.60
6.59
6.61
6.31
5.50
2.71
1.86
14.90
5.50
5.91
16
0.376
D/E ratiox
1.252
1.309
1.480
1.455
1.489
1.658
1.982
2.273
2.425
2.534
0.446
2.273
1.573
63
4.432
Enterprise value¥B
4.573
5.100
4.699
4.741
4.981
5.280
5.361
5.779
5.390
5.714
2.041
2.78%
3.18%
87
2.758
LT debt¥B
0.808
0.938
0.884
1.006
1.053
1.084
1.152
1.183
1.314
1.227
1.692
3.09%
4.07%
91
Revenue
¥6.804B
1.82%
1.00×
Cost of revenue
¥4.409B
2.08%
1.03×
Operating expenses
¥893.2M
1.26%
0.95×
Goodwill & intangibles
18.58%
Property and equipment
16.64%