0.697
Revenue¥B
0.584
0.624
0.669
0.706
0.769
0.824
0.892
0.950
1.007
1.063
0.775
6.70%
6.69%
33
8.23
Revenue growth%
5.95
6.95
8.01
5.30
7.55
6.92
4.54
6.70
6.78
7.38
18.83
6.78
6.85
51
7.04
Gross margin%
32.03
33.11
35.09
33.81
32.33
35.07
34.28
32.88
32.64
35.61
15.23
34.28
33.46
52
12.25
Operating margin%
9.59
8.52
7.39
5.35
6.16
9.10
11.81
13.08
10.29
9.46
7.31
10.29
9.28
7
29.70
Net margin%
30.03
28.13
25.59
24.59
24.66
27.21
29.96
27.60
28.02
30.10
5.63
28.02
27.81
23
15.20
P/E ratio (avg)x
38.03
35.42
38.59
38.07
42.52
39.84
38.45
41.29
44.34
49.74
25.21
41.29
39.21
51
17.76
EV/EBITx
19.04
18.97
21.60
23.84
24.98
24.35
27.18
25.79
24.57
25.34
28.98
25.34
24.46
42
5.78
FCF yield (avg)%
9.36
6.38
5.47
2.51
3.40
5.57
7.62
8.35
6.27
6.82
15.62
6.82
6.33
42
20.39
FCF margin%
3.75
3.67
2.03
0.40
0.40
0.71
0.40
0.40
2.17
1.68
13.82
0.71
1.19
15
1.122
FCF / Net incomex
0.795
0.872
0.890
0.847
0.885
0.895
1.013
1.117
1.098
1.205
1.682
1.098
0.892
34
11.06
ROIC%
31.66
29.63
29.11
26.36
28.87
28.07
29.31
31.17
28.70
29.68
21.64
29.31
29.21
45
11.95
Return on equity%
20.85
21.27
20.69
20.46
20.42
22.80
25.50
24.43
21.85
21.25
17.77
22.80
21.26
50
3.49
Return on assets%
12.57
14.68
14.65
12.18
11.92
13.60
12.20
13.66
13.04
13.27
17.56
13.27
13.16
54
0.29
EPS¥
0.67
0.76
0.80
0.97
1.13
1.34
1.52
1.70
2.04
2.09
0.31
13.02%
13.02%
—
17.49
EPS growth%
16.16
15.80
15.75
14.93
13.81
15.94
15.43
13.32
15.21
16.96
2.88
15.43
15.59
78
0.35
Bookvalue per sh¥
0.16
0.16
0.17
0.16
0.18
0.18
0.20
0.18
0.20
0.18
0.34
0.06%
1.84%
—
0.16
FCF per share¥
0.13
0.12
0.12
0.13
0.14
0.16
0.17
0.17
0.17
0.20
0.39
7.52%
6.06%
—
0.20
Dividend per sh¥
0.19
0.19
0.22
0.25
0.29
0.32
0.35
0.36
0.40
0.38
0.28
5.55%
7.82%
—
20.53
Div yield (avg)%
17.46
19.32
17.08
18.68
20.91
23.41
22.73
20.80
19.50
20.08
16.90
20.80
19.79
7
2.54
Payout ratio%
16.32
17.57
16.82
14.03
14.78
13.54
14.07
16.34
17.71
16.79
21.09
16.34
16.33
44
0.766
Shares (diluted)B
1.007
1.134
1.100
1.176
1.131
1.268
1.260
1.397
1.576
1.777
0.763
9.46%
7.65%
87
18.25
Buyback yield%
7.48
9.63
8.85
10.49
10.73
13.20
10.68
8.16
9.33
12.23
22.32
10.68
10.06
50
0.450
D/E ratiox
1.995
2.348
2.499
2.876
2.801
2.995
3.428
3.383
3.659
3.764
0.841
3.428
2.935
10
401.7
Enterprise value¥M
141.1
137.9
150.2
148.2
143.7
161.5
184.7
202.4
232.4
258.9
62.61
12.50%
7.84%
12
49.92
LT debt¥M
132.8
146.9
145.4
146.4
150.7
151.8
166.1
179.5
195.8
207.5
436.9
6.61%
4.25%
43
Revenue
¥1.063B
6.69%
1.00×
Cost of revenue
¥544.8M
6.69%
1.00×
Operating expenses
¥241.3M
7.47%
1.08×
Property and equipment
18.15%