0.656
Revenue¥B
0.458
0.494
0.544
0.603
0.660
0.717
0.795
0.854
0.942
1.044
0.727
9.62%
9.69%
54
23.60
Revenue growth%
28.67
30.22
30.01
32.12
30.22
29.87
30.68
31.26
32.29
30.89
22.70
30.89
30.45
36
5.77
Gross margin%
11.40
10.01
7.75
8.43
10.03
7.90
10.35
8.23
7.22
8.39
7.69
8.23
8.41
14
18.51
Operating margin%
17.59
15.17
15.23
15.36
14.06
13.93
11.19
10.57
11.90
9.51
25.27
11.19
13.99
34
5.71
Net margin%
8.12
10.41
8.64
7.78
9.97
9.18
6.83
8.16
6.52
8.56
18.55
8.16
8.36
62
24.51
P/E ratio (avg)x
14.01
14.18
14.93
17.30
20.01
21.28
20.66
20.42
23.27
25.95
11.00
21.28
20.21
22
26.15
EV/EBITx
56.52
65.91
79.86
92.88
97.93
115.9
131.0
145.9
170.2
180.1
20.82
145.9
106.9
71
21.60
FCF yield (avg)%
24.79
23.96
23.42
23.88
23.42
24.47
25.51
24.25
22.36
23.25
20.85
24.25
23.92
91
9.75
FCF margin%
15.46
13.02
10.86
9.01
11.77
10.29
11.56
8.87
7.47
7.58
18.93
8.87
10.58
39
0.360
FCF / Net incomex
0.715
0.670
0.663
0.585
0.603
0.587
0.566
0.564
0.505
0.511
1.528
0.564
0.586
23
28.20
ROIC%
13.62
16.43
18.79
20.78
18.75
21.07
22.06
22.95
20.71
22.83
9.36
22.06
20.75
82
4.48
Return on equity%
18.09
16.59
15.71
16.92
17.56
20.56
20.92
22.16
21.66
23.83
2.07
21.66
19.32
8
22.10
Return on assets%
10.91
11.07
8.99
10.32
12.02
10.00
11.28
9.25
7.10
8.54
10.31
9.25
10.16
8
0.30
EPS¥
0.27
0.30
0.35
0.34
0.36
0.40
0.40
0.43
0.41
0.41
0.32
2.43%
5.14%
—
19.86
EPS growth%
2.87
3.93
4.65
4.84
2.19
1.57
2.84
2.14
2.01
3.86
12.15
2.14
2.86
31
0.28
Bookvalue per sh¥
0.08
0.09
0.10
0.11
0.11
0.10
0.10
0.10
0.10
0.11
0.25
0.34%
3.89%
—
0.35
FCF per share¥
0.26
0.26
0.25
0.29
0.30
0.30
0.30
0.31
0.30
0.31
0.23
0.36%
3.21%
—
0.06
Dividend per sh¥
0.48
0.46
0.49
0.45
0.51
0.48
0.51
0.53
0.51
0.56
0.24
2.02%
1.26%
—
10.15
Div yield (avg)%
1.44
0.40
0.67
0.40
0.40
0.40
0.40
0.40
0.59
0.40
16.47
0.40
0.40
85
6.60
Payout ratio%
27.41
28.70
30.03
30.36
28.76
25.79
25.55
22.62
21.97
22.34
5.55
22.62
26.60
51
763.5
Shares (diluted)M
628.7
696.2
635.5
627.3
641.0
636.2
600.9
556.1
564.0
553.9
751.1
(2.88%)
(1.57%)
86
11.10
Buyback yield%
9.36
11.89
9.19
8.84
9.43
7.53
7.88
8.60
9.02
7.24
17.65
7.88
8.93
18
0.328
D/E ratiox
2.436
2.432
2.277
2.579
2.707
2.508
2.690
2.824
2.759
2.750
1.667
2.750
2.635
37
622.3
Enterprise value¥M
68.78
73.98
85.34
92.92
104.8
103.1
105.5
122.0
140.3
160.0
359.8
8.83%
9.23%
93
197.1
LT debt¥M
623.2
550.4
581.3
632.0
638.1
677.2
629.0
589.0
507.6
525.0
771.6
(3.83%)
(1.05%)
16
Revenue
¥1.044B
9.69%
1.00×
Cost of revenue
¥679.5M
9.41%
0.98×
Operating expenses
¥202.7M
10.26%
1.05×
Goodwill & intangibles
17.66%
Property and equipment
16.73%