1.036
Revenue¥B
1.534
1.643
1.745
1.878
1.972
2.134
2.277
2.418
2.524
2.644
1.072
6.04%
6.22%
10
4.18
Revenue growth%
33.05
33.30
33.63
34.55
36.63
35.08
34.63
35.40
33.19
32.45
9.77
34.63
34.09
47
12.23
Gross margin%
3.18
1.61
0.40
0.40
0.46
0.40
0.66
1.49
3.80
5.15
3.89
1.49
1.08
29
23.79
Operating margin%
8.23
5.62
5.37
2.88
5.30
6.59
7.16
8.85
9.94
12.74
9.83
8.85
6.87
73
9.33
Net margin%
20.26
22.75
20.11
20.68
18.83
16.53
19.08
18.69
16.48
13.99
22.37
16.53
18.96
58
22.45
P/E ratio (avg)x
44.24
44.23
47.86
50.52
55.92
61.92
58.81
54.72
62.00
63.63
16.92
61.92
55.32
90
25.72
EV/EBITx
22.54
25.59
24.46
28.25
31.79
30.03
35.39
38.61
40.28
45.17
37.50
38.61
30.91
38
27.97
FCF yield (avg)%
10.64
11.28
11.18
9.84
8.81
9.43
11.14
14.12
13.18
10.52
6.81
11.14
10.89
14
13.45
FCF margin%
20.35
20.69
19.43
22.21
19.30
20.31
21.74
23.72
24.14
25.67
15.44
23.72
21.22
74
1.224
FCF / Net incomex
1.123
1.165
1.177
1.273
1.305
1.495
1.499
1.406
1.401
1.452
1.669
1.452
1.353
74
11.04
ROIC%
29.43
28.66
30.48
28.79
26.66
27.87
26.16
28.22
28.46
28.54
28.72
28.22
28.50
72
29.25
Return on equity%
24.35
25.02
27.89
30.12
30.92
32.32
33.72
35.90
38.54
37.90
6.25
35.90
31.62
69
15.07
Return on assets%
3.48
2.01
0.90
1.08
0.52
1.93
4.02
5.69
4.56
5.48
21.72
4.56
2.74
74
1.48
EPS¥
0.29
0.30
0.30
0.31
0.36
0.33
0.35
0.33
0.37
0.34
1.54
(0.99%)
1.52%
—
6.04
EPS growth%
14.20
16.97
17.52
16.39
18.03
18.64
15.77
14.18
12.07
10.29
5.87
14.18
16.08
29
1.65
Bookvalue per sh¥
1.30
1.47
1.51
1.78
1.82
1.95
1.95
2.28
2.58
2.44
1.17
6.01%
6.34%
—
1.62
FCF per share¥
2.99
3.15
3.60
4.36
4.82
5.17
6.14
6.54
7.79
7.90
0.58
10.39%
12.35%
—
1.42
Dividend per sh¥
1.09
1.16
1.19
1.05
1.14
1.04
0.90
0.98
0.94
1.01
0.84
(2.42%)
(0.62%)
—
9.19
Div yield (avg)%
9.18
12.09
9.70
6.91
5.10
5.85
3.64
5.39
7.71
8.63
23.65
5.85
7.31
83
25.53
Payout ratio%
9.99
12.12
13.56
14.29
15.52
16.06
16.91
18.51
17.86
19.46
9.98
17.86
15.79
83
1.372
Shares (diluted)B
1.479
1.387
1.299
1.403
1.549
1.577
1.705
1.797
1.692
1.593
1.356
0.56%
1.79%
60
14.11
Buyback yield%
23.87
23.53
21.71
22.35
21.88
23.18
21.90
22.01
23.35
26.18
29.21
23.18
22.76
48
1.280
D/E ratiox
1.771
1.590
1.716
1.862
1.651
1.644
1.560
1.633
1.541
1.659
0.396
1.633
1.648
23
1.203
Enterprise value¥B
1.782
1.582
1.695
1.644
1.570
1.722
1.696
1.507
1.555
1.516
1.048
(0.70%)
(0.74%)
77
200.6
LT debt¥M
167.4
176.5
186.4
166.4
182.9
177.2
170.6
182.1
198.4
178.6
315.9
(0.47%)
1.52%
24
Revenue
¥2.644B
6.22%
1.00×
Cost of revenue
¥1.653B
6.29%
1.01×
Operating expenses
¥429.4M
5.70%
0.95×
Property and equipment
21.62%
Goodwill & intangibles
17.12%