2.257
Revenue¥B
1.915
1.936
2.028
2.068
2.129
2.163
2.241
2.283
2.354
2.371
2.436
2.18%
2.22%
89
16.13
Revenue growth%
14.95
14.13
11.15
9.12
11.74
9.33
11.89
11.09
9.56
8.73
14.90
9.56
11.12
52
28.83
Gross margin%
26.64
28.46
29.03
28.01
27.34
28.56
29.48
32.05
31.81
33.50
28.50
31.81
28.80
77
3.34
Operating margin%
24.18
24.34
23.73
25.12
26.44
25.51
27.66
25.27
25.89
28.87
14.04
25.89
25.39
44
20.15
Net margin%
15.26
17.53
19.14
18.21
16.08
13.70
16.17
14.69
14.89
16.93
16.54
14.89
16.13
80
16.64
P/E ratio (avg)x
19.47
18.30
19.26
18.06
20.30
21.10
23.59
23.70
26.54
25.86
16.26
23.70
20.70
89
30.61
EV/EBITx
34.82
34.53
36.20
40.75
40.70
42.27
42.96
47.94
52.35
47.62
27.18
47.62
41.51
55
14.47
FCF yield (avg)%
21.76
22.86
20.34
22.74
21.09
18.74
17.64
17.93
15.19
16.89
7.48
17.64
19.54
19
29.33
FCF margin%
12.07
10.75
10.65
11.72
13.35
12.50
15.09
17.88
19.35
18.63
5.47
17.88
12.92
62
1.470
FCF / Net incomex
1.215
1.390
1.551
1.654
1.891
2.257
2.537
2.888
3.381
3.652
0.966
2.888
2.074
13
9.34
ROIC%
7.76
8.17
5.70
8.69
11.49
13.46
13.03
13.92
15.86
13.36
25.03
13.46
12.26
53
24.05
Return on equity%
0.40
1.28
0.94
3.91
6.01
7.09
4.10
5.03
7.07
4.90
11.55
5.03
4.50
54
14.91
Return on assets%
25.49
23.08
25.11
24.67
23.23
21.62
18.65
16.40
17.19
16.32
4.03
17.19
22.35
92
0.32
EPS¥
0.31
0.30
0.28
0.25
0.22
0.20
0.20
0.21
0.23
0.25
0.35
3.01%
(2.21%)
—
23.64
EPS growth%
17.79
15.67
15.07
13.84
12.97
11.78
10.69
8.38
9.69
9.52
8.16
9.69
12.38
57
0.26
Bookvalue per sh¥
0.28
0.30
0.31
0.29
0.26
0.26
0.24
0.23
0.20
0.19
0.14
(6.19%)
(3.42%)
—
0.28
FCF per share¥
0.12
0.11
0.12
0.10
0.10
0.10
0.10
0.09
0.08
0.08
0.09
(4.40%)
(5.11%)
—
0.10
Dividend per sh¥
0.36
0.34
0.35
0.37
0.39
0.35
0.32
0.34
0.30
0.27
0.41
(7.42%)
(2.06%)
—
8.84
Div yield (avg)%
20.38
19.32
19.58
20.55
17.71
19.15
21.75
24.46
23.06
22.36
6.99
22.36
20.46
57
29.19
Payout ratio%
10.76
9.77
11.01
13.85
12.46
10.88
8.46
9.56
9.21
6.37
18.62
9.21
10.26
7
3.610
Shares (diluted)B
3.319
3.722
4.118
4.249
3.989
3.712
3.541
3.591
3.718
3.283
3.561
(3.82%)
(0.30%)
40
6.65
Buyback yield%
31.59
33.14
32.77
32.81
31.87
31.35
33.86
30.89
32.43
31.99
27.27
31.99
32.21
65
0.552
D/E ratiox
1.641
1.805
2.003
2.177
2.092
2.286
2.271
2.175
2.387
2.427
1.000
2.286
2.176
82
1.750
Enterprise value¥B
3.253
3.648
3.946
4.151
4.402
5.010
4.866
5.638
6.350
6.119
1.582
6.81%
6.62%
48
0.961
LT debt¥B
2.290
2.333
2.416
2.449
2.725
2.794
2.956
3.298
3.601
3.739
2.229
6.53%
5.81%
94
Revenue
¥2.371B
2.22%
1.00×
Cost of revenue
¥1.528B
2.43%
1.02×
Operating expenses
¥515.7M
1.54%
0.94×
Property and equipment
19.01%
Goodwill & intangibles
12.60%