1.609
Revenue¥B
0.874
0.904
0.961
1.027
1.097
1.158
1.211
1.284
1.327
1.408
1.764
5.11%
5.27%
7
8.50
Revenue growth%
8.04
8.09
5.71
2.82
0.82
1.52
0.43
0.40
0.40
0.40
18.49
0.40
1.17
11
4.75
Gross margin%
29.34
31.52
32.52
32.88
34.10
35.79
38.01
40.95
41.65
41.23
17.72
40.95
34.94
85
10.50
Operating margin%
20.01
22.30
22.74
21.95
19.11
20.93
18.44
18.80
19.91
19.62
4.57
19.62
19.96
14
3.06
Net margin%
22.04
24.24
21.65
20.69
23.26
21.46
23.75
23.33
21.34
23.49
6.45
23.33
22.65
56
7.049
P/E ratio (avg)x
41.13
39.89
40.59
40.07
44.75
45.30
45.04
40.38
42.11
41.96
16.67
42.11
41.55
16
35.94
EV/EBITx
11.13
9.989
9.728
9.795
9.997
10.46
9.687
9.337
9.816
9.865
26.65
9.816
9.841
75
22.72
FCF yield (avg)%
31.71
32.39
30.42
31.53
29.35
31.83
34.63
32.85
32.07
32.97
8.47
32.85
31.95
46
21.49
FCF margin%
29.39
26.92
26.55
24.35
23.44
22.56
24.35
24.98
26.57
25.03
21.35
24.98
25.00
53
0.977
FCF / Net incomex
0.793
0.742
0.701
0.635
0.597
0.676
0.661
0.615
0.671
0.677
1.217
0.671
0.674
76
8.84
ROIC%
7.61
9.65
9.18
7.91
5.49
4.04
4.80
2.52
4.74
2.36
16.60
4.04
5.14
40
7.03
Return on equity%
7.75
5.32
2.45
0.40
0.99
0.40
0.40
3.03
0.46
2.71
25.21
0.46
1.72
21
6.97
Return on assets%
10.91
11.87
14.16
15.58
14.51
13.44
11.54
9.47
11.03
8.65
12.65
11.03
11.70
83
0.40
EPS¥
1.52
1.63
1.88
2.02
2.32
2.42
2.85
3.34
3.22
3.12
0.45
6.13%
7.15%
—
14.56
EPS growth%
16.40
15.94
15.76
18.07
16.03
15.45
16.40
14.71
14.06
14.23
15.14
14.71
15.85
52
0.71
Bookvalue per sh¥
0.41
0.43
0.47
0.41
0.45
0.46
0.44
0.45
0.46
0.51
0.32
2.41%
1.93%
—
0.47
FCF per share¥
1.65
1.87
1.79
1.79
1.61
1.56
1.46
1.54
1.61
1.79
0.85
2.14%
1.92%
—
0.67
Dividend per sh¥
0.31
0.31
0.30
0.28
0.28
0.25
0.26
0.27
0.29
0.30
0.71
1.86%
(0.67%)
—
5.81
Div yield (avg)%
32.55
32.98
35.87
33.82
36.52
33.99
32.92
30.42
29.09
28.59
7.66
30.42
32.95
85
3.30
Payout ratio%
21.39
21.04
23.11
22.36
20.60
21.63
24.03
23.31
20.49
20.21
28.56
21.63
21.51
41
0.861
Shares (diluted)B
1.493
1.612
1.702
1.787
2.015
1.985
2.218
2.350
2.738
2.691
0.856
5.96%
6.53%
25
28.35
Buyback yield%
7.23
4.45
3.05
5.79
4.26
2.47
2.40
4.73
2.92
5.05
22.55
2.92
4.35
45
0.664
D/E ratiox
2.081
2.207
2.139
2.399
2.523
2.460
2.585
2.547
2.835
2.928
0.627
2.585
2.491
5
0.835
Enterprise value¥B
0.754
0.799
0.752
0.826
0.797
0.777
0.801
0.813
0.856
0.844
1.447
1.15%
1.69%
28
1,349
LT debt¥M
486.7
529.4
586.4
604.8
559.0
499.2
522.5
584.2
615.1
550.0
395.1
(0.33%)
1.27%
84
Revenue
¥1.408B
5.27%
1.00×
Cost of revenue
¥863.6M
5.42%
1.01×
Operating expenses
¥166.3M
4.47%
0.93×
Goodwill & intangibles
18.04%
Property and equipment
15.23%