0.703
Revenue¥B
0.649
0.695
0.758
0.822
0.904
0.965
1.054
1.167
1.246
1.380
0.755
8.83%
8.66%
61
24.40
Revenue growth%
5.25
5.79
4.87
1.92
0.40
3.21
1.15
0.40
0.40
2.87
14.14
1.15
2.40
79
11.93
Gross margin%
21.55
22.71
21.24
21.59
18.61
16.41
18.06
20.49
22.43
20.04
27.67
20.04
20.86
73
8.78
Operating margin%
12.85
15.62
17.06
14.40
15.34
16.25
17.61
16.79
18.55
16.89
9.24
16.89
16.52
45
18.32
Net margin%
3.19
0.94
0.40
2.22
0.40
0.40
2.77
3.29
1.10
0.40
10.78
1.10
1.02
29
13.71
P/E ratio (avg)x
33.93
37.59
40.70
48.46
55.01
65.90
79.68
84.08
88.99
104.6
26.68
84.08
60.46
40
9.233
EV/EBITx
8.716
9.069
9.117
7.939
7.612
7.700
7.689
8.224
8.509
7.850
33.42
7.850
8.081
58
17.64
FCF yield (avg)%
32.29
30.81
33.70
35.08
32.39
30.90
31.50
30.92
31.42
32.78
15.38
31.42
31.89
75
15.18
FCF margin%
20.22
20.99
21.13
20.00
21.36
22.40
20.43
18.97
16.72
18.09
11.18
18.97
20.32
64
1.453
FCF / Net incomex
2.071
2.285
2.284
2.162
2.456
2.661
3.067
3.292
3.789
3.799
1.669
3.292
2.558
70
22.13
ROIC%
22.72
20.91
20.38
21.40
22.75
25.52
23.64
21.01
23.91
22.51
14.51
23.64
22.61
37
12.81
Return on equity%
22.31
20.81
20.70
18.32
20.61
22.05
22.80
19.96
22.79
21.99
8.65
22.05
21.40
86
8.20
Return on assets%
24.74
23.74
21.50
19.90
22.11
24.39
26.56
28.46
25.73
25.31
22.63
25.73
24.56
47
1.75
EPS¥
3.19
3.38
3.31
3.45
3.67
3.86
3.76
4.47
5.33
5.36
1.88
7.87%
5.32%
—
28.63
EPS growth%
25.11
28.11
25.40
28.25
30.34
30.44
29.47
26.78
29.55
30.53
3.64
29.55
28.86
55
2.22
Bookvalue per sh¥
1.22
1.41
1.60
1.82
1.92
2.22
2.18
2.39
2.55
2.89
1.22
8.45%
9.34%
—
1.30
FCF per share¥
0.85
0.84
0.74
0.74
0.75
0.65
0.68
0.70
0.75
0.76
1.19
0.21%
(2.08%)
—
1.63
Dividend per sh¥
0.46
0.48
0.52
0.50
0.51
0.50
0.56
0.54
0.59
0.64
1.70
4.96%
3.71%
—
6.75
Div yield (avg)%
15.43
18.03
20.85
20.50
19.06
16.81
18.23
19.16
21.37
19.67
24.83
19.16
19.11
9
3.41
Payout ratio%
5.80
6.04
5.07
4.86
6.72
9.16
9.01
11.43
10.11
12.47
9.57
10.11
7.87
78
0.587
Shares (diluted)B
0.853
0.936
0.964
1.113
1.159
1.217
1.193
1.326
1.468
1.667
0.577
7.53%
8.64%
37
3.87
Buyback yield%
15.13
13.97
11.00
13.22
10.51
11.23
11.56
11.92
10.05
10.02
22.15
11.23
11.40
94
0.574
D/E ratiox
0.929
0.820
0.851
0.846
0.919
0.904
0.899
0.792
0.797
0.866
1.545
0.866
0.858
42
1.134
Enterprise value¥B
0.695
0.673
0.679
0.704
0.837
0.896
1.038
1.138
1.132
1.310
1.349
9.39%
7.81%
60
677.2
LT debt¥M
154.6
151.2
142.8
150.1
153.7
151.6
170.8
184.8
202.0
191.6
672.7
4.51%
3.82%
62
Revenue
¥1.380B
8.66%
1.00×
Cost of revenue
¥913.7M
8.51%
0.99×
Operating expenses
¥203.4M
9.23%
1.05×
Property and equipment
17.79%
Goodwill & intangibles
17.14%