1.893
Revenue¥B
0.917
0.988
1.032
1.064
1.118
1.169
1.260
1.358
1.427
1.500
2.090
6.05%
5.56%
41
21.43
Revenue growth%
14.69
12.30
12.65
15.05
12.54
10.72
9.53
7.93
8.44
9.41
3.25
9.41
11.51
89
22.33
Gross margin%
8.98
7.01
7.50
9.56
11.17
9.47
12.39
13.60
10.95
13.39
16.89
12.39
10.26
7
14.35
Operating margin%
12.40
10.93
8.03
6.05
7.09
6.48
3.93
5.37
5.37
6.39
15.02
5.37
6.44
54
14.29
Net margin%
30.59
29.19
29.87
32.35
30.14
29.64
32.38
31.48
31.80
31.81
8.98
31.80
31.03
47
12.98
P/E ratio (avg)x
29.29
29.64
34.98
40.67
42.95
46.92
49.33
54.49
59.70
56.53
13.54
54.49
44.94
27
27.62
EV/EBITx
14.74
17.19
16.90
16.37
16.54
16.80
16.18
15.10
17.04
19.53
17.59
16.80
16.67
9
16.22
FCF yield (avg)%
18.85
18.64
17.96
18.63
15.66
14.42
14.01
13.17
10.19
8.96
16.37
13.17
15.04
32
24.54
FCF margin%
20.90
22.28
22.79
23.07
22.84
25.24
22.35
22.78
23.05
21.35
26.25
22.78
22.79
87
0.133
FCF / Net incomex
0.405
0.405
0.436
0.422
0.436
0.461
0.444
0.484
0.458
0.526
0.536
0.461
0.440
13
9.36
ROIC%
28.35
27.60
27.50
26.13
26.18
24.60
23.76
25.12
25.66
23.43
14.17
24.60
25.89
79
19.03
Return on equity%
18.81
17.00
19.70
17.92
17.99
18.64
18.52
21.45
21.63
19.95
26.67
19.95
18.73
92
10.00
Return on assets%
27.05
24.46
27.34
24.88
25.67
24.50
25.01
22.15
19.17
19.22
4.96
22.15
24.69
22
0.50
EPS¥
0.08
0.08
0.09
0.10
0.10
0.11
0.12
0.14
0.14
0.16
0.54
9.65%
8.41%
—
17.75
EPS growth%
6.78
7.91
6.30
3.99
2.32
1.91
2.82
1.32
2.93
3.49
10.79
2.82
3.21
12
0.35
Bookvalue per sh¥
0.09
0.10
0.10
0.11
0.11
0.12
0.13
0.14
0.14
0.13
0.29
2.45%
2.15%
—
0.07
FCF per share¥
0.64
0.66
0.62
0.57
0.63
0.66
0.66
0.57
0.57
0.55
0.44
(2.61%)
(0.44%)
—
0.16
Dividend per sh¥
0.58
0.65
0.70
0.80
0.94
1.05
1.16
1.18
1.13
1.13
0.13
3.87%
7.32%
—
21.02
Div yield (avg)%
19.74
19.67
22.15
21.21
22.09
20.46
19.28
16.88
14.92
15.98
4.68
16.88
19.71
87
15.93
Payout ratio%
20.84
21.47
22.45
23.69
25.67
24.33
22.53
22.35
19.64
19.83
5.42
22.35
22.40
69
0.982
Shares (diluted)B
0.719
0.731
0.652
0.701
0.680
0.735
0.768
0.690
0.742
0.646
1.011
(1.03%)
(1.03%)
33
19.78
Buyback yield%
27.88
26.10
26.21
25.70
27.49
29.56
30.10
32.60
32.69
30.80
6.80
30.80
28.72
43
1.532
D/E ratiox
0.861
0.914
0.955
0.819
0.743
0.715
0.730
0.652
0.549
0.484
1.181
0.652
0.736
69
1.245
Enterprise value¥B
1.248
1.455
1.433
1.650
1.766
1.768
2.011
2.168
2.321
2.606
0.503
8.10%
8.01%
66
1.465
LT debt¥B
2.548
2.796
3.113
3.279
3.836
3.861
4.196
4.350
4.772
4.944
1.048
5.20%
8.30%
76
Revenue
¥1.500B
5.56%
1.00×
Cost of revenue
¥694.9M
5.48%
0.99×
Operating expenses
¥304.4M
5.36%
0.98×
Property and equipment
20.37%
Goodwill & intangibles
14.96%