0.691
Revenue¥B
1.036
1.101
1.156
1.226
1.319
1.387
1.481
1.548
1.666
1.735
0.740
5.65%
6.01%
74
15.44
Revenue growth%
15.27
13.55
15.37
13.81
12.93
11.75
13.80
12.11
9.75
9.17
15.27
11.75
13.24
47
25.88
Gross margin%
7.22
6.43
5.30
4.83
6.67
3.79
5.85
5.47
5.59
3.99
17.80
5.47
5.53
40
11.90
Operating margin%
25.27
22.82
22.84
23.31
22.33
24.10
23.48
22.08
24.52
21.76
11.00
23.48
23.07
14
13.44
Net margin%
6.40
6.59
9.22
7.45
10.24
12.39
12.90
13.61
14.29
12.46
29.10
12.90
11.31
68
31.54
P/E ratio (avg)x
14.94
16.72
16.77
16.34
17.65
17.84
20.32
21.25
21.32
21.94
19.49
21.25
17.74
74
22.70
EV/EBITx
23.28
25.44
27.31
25.82
24.09
24.68
26.68
24.37
25.21
25.91
25.30
25.21
25.33
90
29.46
FCF yield (avg)%
20.68
19.90
20.40
17.70
20.37
20.58
19.68
19.73
18.78
20.52
16.83
19.73
20.13
28
9.75
FCF margin%
1.41
1.76
0.40
0.40
0.40
0.40
2.85
1.38
0.40
0.40
22.45
0.40
0.40
93
0.151
FCF / Net incomex
0.131
0.121
0.110
0.110
0.097
0.087
0.087
0.088
0.082
0.071
0.147
0.087
0.092
37
18.95
ROIC%
16.15
14.40
14.80
12.37
10.95
10.83
13.35
10.58
12.77
10.67
29.20
10.83
12.57
78
22.09
Return on equity%
33.84
33.52
31.21
32.67
32.77
30.04
31.49
31.58
29.32
31.60
16.18
31.49
31.59
14
19.76
Return on assets%
4.37
7.19
7.31
6.09
5.27
7.32
9.17
8.01
6.05
3.51
4.86
7.32
6.64
90
0.63
EPS¥
3.95
4.61
5.17
5.39
6.14
7.21
8.00
8.29
8.23
10.00
0.65
10.25%
10.80%
—
12.44
EPS growth%
13.36
11.72
12.76
14.88
16.17
14.28
14.52
11.53
13.19
10.93
10.94
13.19
13.28
37
0.78
Bookvalue per sh¥
2.38
2.54
2.44
2.42
2.64
2.67
2.89
2.78
2.74
2.98
2.03
2.46%
1.63%
—
1.94
FCF per share¥
3.94
4.41
4.07
4.49
4.50
4.84
4.96
4.70
4.48
4.43
1.17
(0.30%)
1.99%
—
2.87
Dividend per sh¥
3.56
3.61
4.01
4.27
3.97
3.98
3.64
3.74
3.67
3.82
2.29
(0.75%)
1.02%
—
17.19
Div yield (avg)%
11.37
8.69
5.77
3.55
3.51
5.01
6.80
6.18
9.15
8.23
20.53
6.80
6.49
30
11.65
Payout ratio%
9.75
7.91
8.81
6.78
8.77
6.87
9.43
7.45
8.29
6.26
4.11
7.45
8.10
84
255.1
Shares (diluted)M
202.4
178.7
194.2
188.8
202.3
194.9
190.4
181.2
183.7
160.9
268.1
(4.48%)
(2.24%)
43
3.50
Buyback yield%
12.21
15.02
13.72
15.87
17.99
16.95
18.29
20.09
20.16
19.03
7.44
19.03
17.47
94
1.136
D/E ratiox
1.892
1.741
1.925
1.804
2.017
2.085
1.906
1.917
1.977
1.990
0.310
1.977
1.921
31
1,444
Enterprise value¥M
395.1
419.8
383.5
371.8
401.5
411.6
425.0
368.6
341.4
368.0
175.4
(1.72%)
(0.02%)
6
0.094
LT debt¥B
0.785
0.894
0.975
1.074
0.995
0.999
1.143
1.086
1.060
1.023
0.557
0.55%
2.40%
71
Revenue
¥1.735B
6.01%
1.00×
Cost of revenue
¥1.215B
6.01%
1.00×
Operating expenses
¥291.3M
5.94%
0.99×
Property and equipment
19.14%
Goodwill & intangibles
14.66%