1.810
Revenue¥B
1.228
1.295
1.398
1.536
1.664
1.810
1.920
2.020
2.191
2.373
1.998
7.36%
7.47%
6
2.30
Revenue growth%
2.07
4.31
5.38
3.45
1.36
0.85
0.40
0.40
0.41
3.37
15.91
0.41
1.71
75
26.00
Gross margin%
21.24
19.97
18.18
18.41
20.20
21.10
22.17
22.06
22.78
21.05
4.39
22.06
21.08
74
15.36
Operating margin%
17.82
15.24
15.22
17.29
15.26
12.87
14.48
11.49
9.04
7.01
12.52
11.49
14.85
15
23.43
Net margin%
28.32
29.35
27.65
27.83
26.40
24.38
23.82
26.19
25.99
27.88
17.53
25.99
27.03
16
9.193
P/E ratio (avg)x
33.45
37.61
36.34
37.35
40.59
36.90
41.44
46.64
43.55
44.73
15.08
43.55
39.10
38
10.93
EV/EBITx
10.59
11.00
11.80
11.59
10.75
11.70
10.06
10.67
10.48
10.35
34.79
10.48
10.71
27
9.19
FCF yield (avg)%
22.63
22.48
20.79
18.52
17.56
17.36
18.38
20.67
20.72
20.90
15.14
20.67
20.70
21
23.28
FCF margin%
8.80
7.77
5.07
3.85
4.36
7.27
10.16
12.74
10.44
13.40
25.05
10.44
8.29
45
0.817
FCF / Net incomex
1.190
1.186
1.280
1.299
1.333
1.393
1.630
1.898
2.137
2.078
1.135
1.898
1.363
76
8.51
ROIC%
28.18
26.53
26.84
25.08
23.94
26.53
23.99
21.20
19.15
20.98
21.11
21.20
24.54
80
18.72
Return on equity%
20.38
19.11
19.23
17.72
16.87
17.18
15.40
16.39
18.15
21.00
24.16
17.18
17.94
77
12.95
Return on assets%
32.79
30.46
30.94
28.05
30.53
33.13
32.22
33.22
35.66
37.60
6.70
33.22
32.51
7
0.35
EPS¥
0.29
0.28
0.31
0.30
0.28
0.29
0.30
0.30
0.27
0.29
0.38
0.81%
(0.15%)
—
24.81
EPS growth%
12.54
9.98
11.81
12.00
10.15
9.44
8.49
5.82
5.29
6.08
24.38
6.08
9.71
53
0.37
Bookvalue per sh¥
0.27
0.30
0.32
0.36
0.38
0.42
0.48
0.48
0.54
0.57
0.22
8.30%
9.45%
—
0.30
FCF per share¥
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.33
4.08%
2.20%
—
0.30
Dividend per sh¥
0.35
0.37
0.38
0.36
0.35
0.32
0.30
0.29
0.29
0.29
0.28
(4.10%)
(1.46%)
—
26.98
Div yield (avg)%
31.72
33.01
31.84
29.53
31.24
33.13
31.53
33.77
31.30
30.02
21.05
31.53
31.63
74
21.62
Payout ratio%
8.81
10.84
12.02
10.29
8.49
10.46
12.07
13.49
13.53
14.44
15.52
13.49
11.43
20
2.571
Shares (diluted)B
2.104
2.111
1.914
1.728
1.871
2.051
2.304
2.180
2.378
2.359
2.517
4.74%
1.54%
72
26.10
Buyback yield%
24.98
25.60
22.77
23.26
24.96
22.60
22.81
25.24
24.41
24.91
6.37
24.41
24.66
47
0.374
D/E ratiox
1.339
1.467
1.691
1.830
2.079
2.337
2.731
3.152
3.396
3.819
1.331
3.152
2.208
58
1,474
Enterprise value¥M
822.3
846.6
755.5
815.6
818.6
795.3
747.4
725.4
730.5
708.8
340.8
(2.84%)
(1.91%)
46
1.506
LT debt¥B
1.016
1.232
1.208
1.419
1.648
1.868
2.194
2.452
2.833
2.945
1.860
12.31%
12.25%
92
Revenue
¥2.373B
7.47%
1.00×
Cost of revenue
¥1.558B
7.47%
1.00×
Operating expenses
¥545.6M
7.72%
1.02×
Property and equipment
18.30%
Goodwill & intangibles
16.53%