3.674
Revenue¥B
5.908
6.017
6.173
6.309
6.413
6.493
6.474
6.592
6.804
6.886
3.842
1.43%
1.92%
24
27.66
Revenue growth%
33.25
35.18
37.54
36.11
34.33
36.52
37.34
34.85
35.91
33.16
13.51
35.91
35.54
94
22.84
Gross margin%
16.94
16.54
17.51
17.69
19.76
18.91
16.24
13.32
16.20
13.22
2.03
16.20
16.74
61
25.84
Operating margin%
3.17
1.79
2.12
0.40
3.33
3.08
0.40
1.74
3.63
5.17
27.17
3.08
2.60
80
10.07
Net margin%
10.50
11.01
12.92
13.48
15.05
12.96
11.00
8.34
6.33
6.18
21.75
8.34
11.01
93
29.83
P/E ratio (avg)x
24.15
26.52
29.93
29.54
33.73
37.94
39.42
43.97
45.57
45.12
15.10
43.97
35.83
12
17.55
EV/EBITx
12.23
12.29
11.79
11.98
13.31
12.67
14.09
14.77
13.15
13.87
21.43
13.87
12.91
73
2.49
FCF yield (avg)%
11.02
12.17
13.92
14.09
16.02
18.72
21.00
21.78
18.91
16.46
23.13
18.91
16.24
20
20.97
FCF margin%
21.00
19.52
17.00
16.99
17.73
15.43
13.98
16.55
18.52
18.78
9.06
16.55
17.37
56
1.609
FCF / Net incomex
1.256
1.185
1.284
1.374
1.520
1.676
1.657
1.572
1.574
1.718
1.450
1.657
1.546
68
4.65
ROIC%
27.76
29.13
29.17
30.58
30.87
31.54
29.99
30.03
32.18
32.96
22.67
31.54
30.30
75
17.26
Return on equity%
20.99
20.15
21.32
18.36
16.16
15.32
16.67
13.73
13.60
12.58
10.29
13.73
16.42
64
12.92
Return on assets%
5.74
2.89
4.37
3.57
4.29
6.76
7.04
7.81
8.95
8.84
11.50
7.81
6.25
71
0.40
EPS¥
0.72
0.69
0.74
0.83
0.86
0.82
0.89
0.94
0.93
0.94
0.41
1.63%
3.73%
—
5.97
EPS growth%
13.30
15.50
15.92
16.58
17.42
19.47
17.35
15.11
15.41
18.01
24.94
17.35
16.25
71
0.21
Bookvalue per sh¥
0.47
0.50
0.47
0.43
0.45
0.45
0.43
0.40
0.43
0.45
0.10
0.20%
(1.89%)
—
0.54
FCF per share¥
0.19
0.20
0.20
0.23
0.25
0.25
0.29
0.32
0.36
0.38
0.64
8.34%
6.49%
—
0.10
Dividend per sh¥
0.50
0.54
0.57
0.58
0.62
0.61
0.65
0.65
0.63
0.61
0.60
(0.59%)
3.06%
—
23.76
Div yield (avg)%
10.00
8.48
6.16
5.80
3.77
4.36
6.38
8.92
10.40
12.21
4.77
8.92
7.43
59
2.20
Payout ratio%
1.09
0.40
0.91
2.48
2.81
0.40
3.15
2.29
0.40
3.23
8.92
2.29
1.69
88
11.33
Shares (diluted)B
22.92
26.42
26.85
26.67
30.92
34.78
39.20
44.30
53.80
64.89
11.21
15.98%
13.10%
44
9.37
Buyback yield%
4.32
2.06
3.58
3.65
4.92
4.00
4.87
4.78
5.44
7.48
7.39
4.87
4.55
35
1.094
D/E ratiox
1.649
1.867
2.148
2.250
2.600
2.799
2.687
3.019
3.074
3.155
1.375
3.019
2.644
27
1.962
Enterprise value¥B
2.961
2.824
2.452
2.588
2.335
2.455
2.299
2.245
2.283
1.957
5.222
(3.47%)
(4.20%)
14
3.937
LT debt¥B
1.194
1.307
1.199
1.327
1.425
1.482
1.548
1.586
1.800
2.042
2.298
7.46%
6.66%
9
Revenue
¥6.886B
1.92%
1.00×
Cost of revenue
¥4.448B
2.14%
1.02×
Operating expenses
¥1.498B
1.73%
0.98×
Property and equipment
16.16%
Goodwill & intangibles
15.99%