0.519
Revenue¥B
0.837
0.860
0.905
0.943
0.997
1.022
1.074
1.111
1.162
1.191
0.533
3.62%
4.22%
85
11.45
Revenue growth%
25.33
27.49
25.48
24.71
27.35
26.29
26.53
23.97
26.03
24.70
10.32
26.03
25.75
78
6.85
Gross margin%
5.31
3.65
6.50
8.68
7.43
8.15
9.80
10.87
10.16
9.00
22.29
9.80
8.42
55
22.38
Operating margin%
16.36
14.74
16.72
14.93
14.05
16.41
13.48
15.05
14.12
16.99
17.20
15.05
14.99
26
5.22
Net margin%
9.86
12.25
13.62
15.78
17.48
17.70
19.85
21.12
23.76
20.92
10.17
20.92
17.59
76
6.752
P/E ratio (avg)x
11.05
10.93
10.11
9.550
9.348
9.041
8.825
9.881
10.44
10.28
28.90
9.881
9.996
24
30.45
EV/EBITx
14.85
15.37
15.86
15.38
17.26
20.64
23.18
26.02
27.08
29.97
18.81
26.02
18.95
11
11.33
FCF yield (avg)%
13.58
15.48
18.37
18.83
17.99
15.94
15.42
15.93
17.79
16.82
14.49
15.94
16.38
76
29.31
FCF margin%
8.49
8.80
8.95
9.02
6.72
5.59
6.54
4.14
4.15
2.95
6.17
4.15
6.63
40
1.639
FCF / Net incomex
0.711
0.797
0.716
0.708
0.761
0.754
0.846
0.812
0.759
0.827
0.225
0.812
0.760
53
29.14
ROIC%
20.86
18.62
16.44
13.95
12.93
14.44
15.19
13.93
13.16
13.86
14.98
13.93
14.19
56
14.37
Return on equity%
24.87
24.40
23.01
21.26
20.47
18.22
16.95
19.67
17.19
16.20
16.72
17.19
20.07
39
25.32
Return on assets%
10.49
9.96
9.67
7.19
6.48
7.60
5.21
7.62
7.74
6.64
18.60
7.60
7.61
89
2.10
EPS¥
0.58
0.68
0.74
0.78
0.75
0.77
0.80
0.86
1.01
1.08
2.27
7.49%
6.37%
—
28.29
EPS growth%
17.12
19.59
18.51
19.79
22.40
24.74
27.08
24.92
23.12
25.11
5.29
24.92
22.76
64
1.49
Bookvalue per sh¥
1.27
1.34
1.43
1.68
1.85
2.03
2.00
1.95
2.00
2.32
1.26
4.61%
5.91%
—
1.65
FCF per share¥
1.24
1.23
1.05
1.07
0.95
1.03
0.91
0.81
0.83
0.85
1.89
(2.14%)
(3.60%)
—
0.80
Dividend per sh¥
2.29
2.18
2.26
2.06
1.92
1.95
2.04
2.13
2.20
2.37
0.37
4.34%
(0.35%)
—
9.32
Div yield (avg)%
6.68
3.77
2.63
0.90
1.64
3.08
2.26
0.40
2.13
4.52
2.33
2.26
2.45
17
19.05
Payout ratio%
21.41
19.04
16.49
18.31
20.97
22.19
21.92
21.04
19.59
18.41
13.02
21.04
20.28
27
0.421
Shares (diluted)B
0.731
0.805
0.805
0.829
0.848
0.826
0.958
1.053
1.104
1.268
0.414
8.36%
6.40%
59
12.23
Buyback yield%
23.05
20.46
18.97
18.76
20.14
19.58
18.64
16.91
18.41
17.50
27.12
18.41
18.87
22
1.376
D/E ratiox
2.195
2.190
2.319
2.620
2.934
2.949
2.825
3.117
3.218
3.686
1.241
3.117
2.880
94
0.567
Enterprise value¥B
0.914
0.929
0.938
0.899
1.034
1.090
1.241
1.398
1.550
1.606
0.771
9.19%
4.93%
63
0.725
LT debt¥B
0.846
1.012
1.170
1.182
1.375
1.390
1.554
1.660
1.947
1.941
0.837
7.14%
9.88%
49
Revenue
¥1.191B
4.22%
1.00×
Cost of revenue
¥565.5M
3.93%
0.97×
Operating expenses
¥294.7M
4.34%
1.01×
Goodwill & intangibles
17.09%
Property and equipment
16.91%