4.880
Revenue¥B
2.778
2.941
3.104
3.294
3.401
3.605
3.715
3.901
3.996
4.264
5.285
4.63%
4.66%
63
25.88
Revenue growth%
6.23
8.05
7.58
6.94
5.52
5.85
7.05
9.24
6.60
3.81
15.11
6.60
6.77
63
10.35
Gross margin%
11.89
9.27
10.96
13.34
14.38
13.04
14.36
14.28
15.64
13.82
14.05
14.28
13.58
45
9.17
Operating margin%
14.33
13.11
12.42
9.69
9.64
8.84
6.97
9.55
10.00
11.28
29.10
9.55
9.85
36
24.17
Net margin%
21.59
21.35
22.44
20.17
21.99
24.83
23.39
25.35
24.19
22.87
5.92
24.19
22.65
63
30.50
P/E ratio (avg)x
10.40
12.29
13.65
15.57
16.63
18.24
20.09
19.38
19.59
18.88
23.19
19.38
17.43
56
13.40
EV/EBITx
39.52
44.91
45.75
46.70
54.11
60.97
67.85
73.73
76.33
85.45
9.619
73.73
57.54
82
5.80
FCF yield (avg)%
7.77
6.65
6.39
8.57
10.98
12.85
12.74
12.60
15.00
15.11
19.80
12.85
11.79
21
20.32
FCF margin%
3.48
0.68
0.40
0.40
0.40
0.40
2.39
0.40
0.40
0.40
18.32
0.40
0.40
41
0.603
FCF / Net incomex
0.731
0.675
0.688
0.601
0.604
0.582
0.543
0.497
0.437
0.398
0.729
0.497
0.591
18
29.57
ROIC%
9.07
8.29
8.84
10.76
12.94
11.26
12.45
11.50
14.32
12.64
15.78
12.45
11.38
64
3.40
Return on equity%
6.26
6.16
5.71
3.57
1.05
0.40
1.27
0.40
0.40
0.40
23.02
0.40
1.16
69
10.97
Return on assets%
21.73
21.32
19.56
17.78
16.45
15.51
13.71
13.27
14.14
13.15
5.19
13.71
15.98
52
0.24
EPS¥
0.62
0.69
0.71
0.81
0.82
0.87
0.97
1.04
1.15
1.22
0.26
8.36%
7.84%
—
23.72
EPS growth%
31.74
31.35
30.44
30.52
28.34
25.56
22.69
20.36
17.99
19.09
3.94
20.36
26.95
6
0.27
Bookvalue per sh¥
0.22
0.22
0.22
0.25
0.26
0.24
0.23
0.26
0.29
0.27
0.42
0.57%
2.96%
—
0.16
FCF per share¥
0.40
0.39
0.38
0.43
0.43
0.42
0.38
0.41
0.41
0.40
0.42
(1.34%)
0.04%
—
0.16
Dividend per sh¥
0.61
0.59
0.60
0.70
0.68
0.81
0.86
0.84
0.83
0.96
0.25
7.12%
5.32%
—
11.58
Div yield (avg)%
24.95
23.71
25.76
24.44
24.13
25.90
26.19
24.26
25.02
27.37
16.92
25.90
24.99
35
15.78
Payout ratio%
18.20
17.32
14.89
12.69
12.84
14.78
15.92
15.86
17.60
18.29
26.85
15.92
15.89
71
9.310
Shares (diluted)B
16.27
18.40
21.33
24.97
27.73
30.97
36.24
36.19
37.90
42.39
9.420
8.85%
10.11%
93
12.57
Buyback yield%
9.16
8.69
8.84
9.98
7.10
8.55
11.36
9.16
8.70
10.93
14.47
9.16
9.00
55
1.794
D/E ratiox
1.669
1.960
2.269
2.465
2.608
2.682
2.966
3.464
3.872
4.216
0.248
3.464
2.645
62
2.658
Enterprise value¥B
4.366
4.978
5.450
5.519
5.970
5.850
6.239
6.417
6.506
6.347
3.160
1.23%
4.74%
72
4.326
LT debt¥B
0.471
0.439
0.421
0.470
0.444
0.402
0.363
0.370
0.330
0.295
1.486
(7.84%)
(5.06%)
30
Revenue
¥4.264B
4.66%
1.00×
Cost of revenue
¥2.578B
4.48%
0.98×
Operating expenses
¥554.3M
4.40%
0.98×
Property and equipment
19.34%
Goodwill & intangibles
18.62%