1.865
Revenue¥B
1.060
1.130
1.213
1.305
1.417
1.493
1.637
1.801
1.975
2.145
2.049
8.64%
8.13%
38
22.83
Revenue growth%
32.96
31.37
30.95
29.54
28.71
30.14
27.28
24.94
27.06
29.40
28.72
27.28
29.47
51
28.67
Gross margin%
21.98
21.29
18.83
16.03
16.48
17.39
18.02
19.16
21.90
23.20
19.18
19.16
19.00
27
10.46
Operating margin%
5.86
6.97
4.22
4.46
4.68
6.76
9.30
8.74
8.17
8.29
20.16
8.29
6.86
30
8.82
Net margin%
11.62
10.39
10.39
8.59
6.69
8.42
8.12
7.89
5.80
6.69
10.30
7.89
8.27
94
17.49
P/E ratio (avg)x
53.71
57.82
65.49
68.56
77.08
82.96
98.93
108.4
107.9
105.0
20.27
105.0
80.02
29
19.23
EV/EBITx
16.98
16.19
15.84
13.39
11.35
9.686
9.516
8.642
8.226
7.577
7.097
8.642
10.52
31
17.31
FCF yield (avg)%
4.49
6.72
4.71
3.55
0.80
0.40
0.40
0.40
0.40
0.40
24.32
0.40
0.60
55
3.56
FCF margin%
8.54
7.77
6.07
5.42
4.53
5.84
5.24
7.02
8.83
6.16
12.30
6.16
6.11
74
0.894
FCF / Net incomex
0.477
0.466
0.475
0.513
0.452
0.420
0.396
0.371
0.371
0.393
0.193
0.393
0.436
47
7.56
ROIC%
18.94
18.13
19.76
22.39
22.74
22.24
22.29
19.65
21.48
19.45
21.48
21.48
20.62
33
19.89
Return on equity%
18.95
16.61
18.00
16.46
14.22
14.15
16.68
15.29
17.61
16.26
3.10
16.26
16.53
15
2.20
Return on assets%
9.40
8.82
10.99
8.44
8.43
9.35
11.04
10.36
11.47
12.35
5.42
11.04
9.88
58
2.15
EPS¥
1.86
2.09
2.30
2.59
2.61
2.97
2.98
3.41
3.40
3.35
2.25
5.17%
6.44%
—
8.78
EPS growth%
23.74
20.93
21.09
20.64
23.26
25.74
27.32
27.24
28.12
26.44
13.18
27.24
24.74
52
1.75
Bookvalue per sh¥
2.17
1.93
1.80
1.85
1.75
1.55
1.50
1.44
1.51
1.49
1.28
(3.21%)
(4.00%)
—
2.04
FCF per share¥
0.98
0.94
0.95
1.06
0.96
0.95
0.94
0.92
0.91
0.89
1.10
(1.54%)
(2.01%)
—
2.17
Dividend per sh¥
3.02
2.97
3.23
3.63
4.20
4.96
5.77
6.03
5.79
6.03
1.69
7.49%
8.17%
—
12.72
Div yield (avg)%
0.40
0.76
1.04
1.88
4.55
2.43
2.84
4.19
6.04
3.10
21.28
3.10
2.64
75
22.61
Payout ratio%
30.85
32.45
32.05
31.02
30.83
31.56
32.81
31.47
32.76
35.07
27.50
32.76
31.80
54
1.058
Shares (diluted)B
1.418
1.675
1.803
2.181
2.179
2.193
2.492
2.642
2.812
2.755
1.063
4.80%
6.74%
19
22.19
Buyback yield%
8.95
9.98
11.57
9.71
7.48
5.53
5.70
6.68
4.67
6.64
9.36
5.70
7.08
54
0.835
D/E ratiox
0.277
0.267
0.274
0.299
0.329
0.329
0.309
0.311
0.343
0.339
1.781
0.329
0.310
68
0.735
Enterprise value¥B
0.865
0.927
0.934
0.983
1.056
1.071
1.175
1.100
1.147
1.344
2.315
4.94%
4.31%
10
1.925
LT debt¥B
0.150
0.158
0.159
0.153
0.171
0.160
0.158
0.160
0.159
0.165
2.374
(0.68%)
0.19%
87
Revenue
¥2.145B
8.13%
1.00×
Cost of revenue
¥1.319B
8.18%
1.01×
Operating expenses
¥270.5M
7.07%
0.91×
Property and equipment
18.02%
Goodwill & intangibles
13.99%