1.950
Revenue¥B
2.256
2.335
2.424
2.492
2.546
2.693
2.746
2.916
3.021
3.197
2.155
4.66%
4.20%
84
3.64
Revenue growth%
12.55
15.15
12.18
9.77
10.05
13.05
13.87
16.19
17.12
18.35
10.60
16.19
13.46
11
10.52
Gross margin%
6.90
8.47
7.54
7.47
8.03
9.58
9.71
11.02
8.95
7.85
16.86
9.58
8.25
69
14.29
Operating margin%
6.37
4.60
2.80
3.45
1.69
0.95
0.87
3.02
1.61
0.40
25.27
0.95
2.25
77
29.24
Net margin%
29.49
30.38
28.26
25.33
24.99
24.08
25.88
27.36
28.24
28.02
24.65
27.36
27.69
45
30.87
P/E ratio (avg)x
5.501
5.691
5.581
5.628
5.099
4.646
4.384
3.724
3.231
3.489
11.89
3.724
4.872
67
28.39
EV/EBITx
40.61
37.02
38.82
42.89
47.72
50.54
51.48
52.97
48.70
45.65
36.32
50.54
46.68
78
19.83
FCF yield (avg)%
3.67
3.00
5.70
2.75
2.66
1.39
0.40
2.50
5.46
7.81
11.78
2.50
2.87
68
12.96
FCF margin%
4.97
7.67
4.67
6.01
4.69
6.14
4.95
5.68
5.60
7.27
25.88
5.68
5.64
6
0.403
FCF / Net incomex
1.601
1.386
1.288
1.143
1.047
1.055
0.936
0.929
0.896
0.955
0.420
0.936
1.051
74
16.90
ROIC%
21.83
21.21
20.96
22.03
23.87
23.81
25.67
22.97
24.08
21.64
22.60
23.81
22.50
35
25.73
Return on equity%
16.75
15.09
12.58
10.58
12.64
12.01
14.57
13.91
15.31
18.13
7.25
14.57
14.24
43
10.47
Return on assets%
4.14
6.17
5.20
3.17
0.40
0.97
0.40
0.40
2.70
0.94
24.75
0.94
1.83
84
0.94
EPS¥
0.64
0.66
0.66
0.69
0.72
0.77
0.71
0.74
0.80
0.88
0.98
3.99%
3.74%
—
12.37
EPS growth%
8.62
9.62
6.77
8.76
7.47
9.61
9.10
9.57
9.04
8.20
3.22
9.10
8.90
63
0.25
Bookvalue per sh¥
0.45
0.49
0.55
0.61
0.70
0.74
0.79
0.86
0.96
1.13
0.51
10.19%
10.56%
—
0.55
FCF per share¥
1.11
1.02
1.03
1.08
1.13
1.02
0.97
1.04
1.03
1.13
0.60
(0.13%)
(0.51%)
—
0.40
Dividend per sh¥
0.69
0.64
0.55
0.57
0.59
0.57
0.53
0.52
0.47
0.42
0.73
(6.77%)
(4.38%)
—
9.72
Div yield (avg)%
11.59
11.39
12.10
12.25
11.50
11.31
12.43
15.00
13.08
14.65
2.94
13.08
12.18
72
3.92
Payout ratio%
2.63
5.49
4.67
4.30
1.89
0.70
0.40
2.02
2.30
3.44
13.28
2.02
2.47
75
0.961
Shares (diluted)B
1.188
1.103
1.159
1.223
1.275
1.403
1.353
1.306
1.413
1.632
0.983
5.07%
3.35%
50
14.61
Buyback yield%
28.99
27.66
29.96
32.44
34.26
32.37
32.80
34.11
34.67
31.84
18.56
32.80
32.41
42
1.288
D/E ratiox
1.671
1.744
1.632
1.746
1.662
1.821
1.655
1.804
1.865
1.836
1.258
1.821
1.745
51
1.008
Enterprise value¥B
5.762
5.764
5.705
6.895
8.325
8.786
10.67
12.67
13.21
13.91
1.217
10.81%
11.33%
85
3.208
LT debt¥B
6.828
7.689
8.401
9.484
10.55
11.76
13.29
15.88
17.28
20.59
2.513
14.30%
13.03%
37
Revenue
¥3.197B
4.20%
1.00×
Cost of revenue
¥1.933B
4.37%
1.02×
Operating expenses
¥436.3M
3.79%
0.96×
Goodwill & intangibles
18.51%
Property and equipment
16.81%