2.319
Revenue¥B
1.038
1.098
1.199
1.307
1.404
1.521
1.654
1.734
1.816
1.919
2.455
6.45%
6.99%
84
12.98
Revenue growth%
27.45
26.28
23.37
25.46
26.46
23.76
24.71
27.62
29.55
32.40
27.08
27.62
26.37
92
4.93
Gross margin%
1.98
2.09
2.65
0.48
1.77
1.80
0.40
2.73
3.63
0.95
15.67
1.80
1.89
28
27.47
Operating margin%
16.88
17.20
18.66
15.88
17.74
17.79
18.45
20.32
22.74
21.39
4.72
20.32
18.12
88
18.16
Net margin%
18.74
20.21
22.31
24.24
26.07
27.49
29.11
28.95
26.67
26.15
22.14
27.49
26.11
21
27.73
P/E ratio (avg)x
18.48
19.16
21.55
19.97
20.92
24.02
22.43
20.93
20.97
21.55
31.44
21.55
20.95
29
36.62
EV/EBITx
12.18
12.05
11.90
13.12
12.69
12.73
14.94
16.77
19.86
20.98
7.980
16.77
12.92
66
8.05
FCF yield (avg)%
10.25
12.66
11.75
8.95
9.63
12.44
14.52
12.62
10.06
12.00
21.41
12.44
11.88
92
25.16
FCF margin%
8.21
5.83
2.95
5.54
3.10
2.60
3.48
5.52
3.55
0.61
10.97
3.48
3.51
8
0.356
FCF / Net incomex
1.611
1.750
1.680
1.924
2.168
2.217
2.491
2.838
3.060
3.062
0.870
2.838
2.192
50
19.23
ROIC%
16.18
18.62
19.45
16.51
17.42
18.36
17.16
17.20
18.65
19.32
19.23
18.36
17.89
58
4.56
Return on equity%
0.40
0.47
0.40
2.88
4.73
2.00
2.23
1.17
0.40
0.40
7.49
1.17
0.82
27
23.12
Return on assets%
7.61
8.13
5.20
3.69
3.69
6.61
5.73
6.65
6.78
8.32
22.35
6.65
6.63
51
0.62
EPS¥
1.62
1.82
1.87
1.89
1.94
2.25
2.53
2.99
3.10
3.22
0.65
10.68%
8.26%
—
17.93
EPS growth%
19.16
18.14
17.92
18.01
16.88
15.93
16.14
13.20
12.76
12.14
20.36
13.20
16.51
89
1.14
Bookvalue per sh¥
0.52
0.50
0.43
0.40
0.41
0.37
0.39
0.42
0.40
0.41
1.47
0.09%
(3.02%)
—
0.38
FCF per share¥
1.30
1.38
1.57
1.73
2.01
2.31
2.30
2.19
2.06
2.21
1.06
1.86%
6.46%
—
1.24
Dividend per sh¥
0.89
0.87
0.84
0.82
0.87
0.86
0.94
1.02
1.05
0.98
0.33
2.44%
2.00%
—
4.96
Div yield (avg)%
11.68
11.78
13.45
12.29
15.25
17.10
18.22
16.56
19.44
18.23
23.17
18.22
15.91
79
22.29
Payout ratio%
19.21
20.36
20.87
21.36
21.14
19.17
18.97
18.06
19.81
22.37
15.54
19.17
20.08
42
0.372
Shares (diluted)B
0.578
0.564
0.625
0.741
0.836
0.915
1.002
1.087
1.162
1.164
0.364
6.84%
7.01%
50
20.04
Buyback yield%
27.13
27.09
27.02
30.00
27.95
26.85
26.68
28.58
25.93
23.09
25.50
26.68
27.06
54
1.552
D/E ratiox
1.697
1.912
1.874
2.052
1.989
2.010
2.078
2.124
2.043
1.991
0.569
2.043
2.001
88
0.907
Enterprise value¥B
2.955
3.164
3.678
4.300
5.069
5.056
4.942
4.784
4.868
5.533
0.928
1.77%
8.26%
45
2.542
LT debt¥B
1.401
1.281
1.280
1.147
1.039
1.022
0.996
0.873
0.872
0.818
2.062
(4.66%)
(4.70%)
90
Revenue
¥1.919B
6.99%
1.00×
Cost of revenue
¥1.136B
6.77%
0.98×
Operating expenses
¥384.6M
7.93%
1.09×
Property and equipment
18.60%
Goodwill & intangibles
13.64%