0.887
Revenue¥B
1.116
1.166
1.185
1.200
1.252
1.285
1.330
1.343
1.376
1.411
0.926
2.42%
2.64%
32
9.65
Revenue growth%
24.03
23.29
22.51
21.04
20.57
18.80
18.79
19.70
20.44
20.34
5.30
19.70
20.50
75
29.85
Gross margin%
9.03
9.51
11.81
10.19
13.16
12.25
14.22
16.32
14.06
15.14
10.53
14.22
12.70
66
28.37
Operating margin%
2.65
0.40
2.20
1.35
0.40
0.40
2.58
3.50
2.95
0.49
6.17
2.58
1.78
83
3.88
Net margin%
29.96
32.35
32.70
31.59
34.17
35.26
34.86
37.02
35.70
35.28
3.84
35.28
34.51
93
34.03
P/E ratio (avg)x
30.55
32.95
35.05
40.93
48.56
51.25
54.31
56.49
55.35
62.91
18.57
55.35
49.91
93
36.58
EV/EBITx
46.12
50.36
56.21
59.76
69.82
70.34
73.49
82.47
83.04
91.97
22.78
82.47
70.08
86
8.09
FCF yield (avg)%
28.43
29.02
28.90
31.13
31.00
30.55
29.28
31.69
28.98
28.89
4.34
29.28
29.15
62
19.26
FCF margin%
6.68
8.86
7.86
6.44
4.62
2.79
4.62
6.13
3.56
0.56
24.63
3.56
5.38
31
0.786
FCF / Net incomex
1.170
1.298
1.414
1.404
1.415
1.441
1.522
1.576
1.705
1.557
1.513
1.557
1.428
41
24.56
ROIC%
8.96
9.43
8.35
9.74
8.86
7.07
5.84
7.14
7.95
6.59
5.22
7.07
8.15
27
20.60
Return on equity%
19.90
21.86
22.90
22.76
25.67
26.10
26.72
29.22
29.08
31.05
25.93
29.08
25.89
7
13.70
Return on assets%
9.43
8.81
7.29
5.21
6.87
9.83
7.56
7.73
9.26
8.29
22.89
8.29
8.01
80
0.31
EPS¥
0.93
0.93
0.92
0.86
0.82
0.81
0.81
0.81
0.78
0.72
0.33
(2.56%)
(2.03%)
—
27.23
EPS growth%
5.87
5.82
8.22
7.79
6.93
5.81
3.75
2.13
4.28
3.94
2.88
3.94
5.82
79
0.31
Bookvalue per sh¥
0.85
0.86
0.76
0.79
0.74
0.67
0.64
0.69
0.77
0.72
0.43
(0.67%)
(1.90%)
—
0.87
FCF per share¥
0.28
0.29
0.30
0.33
0.36
0.37
0.35
0.38
0.43
0.46
1.21
5.02%
6.17%
—
0.97
Dividend per sh¥
1.87
2.00
2.08
2.34
2.70
2.64
2.90
2.81
3.22
3.43
0.63
4.91%
6.04%
—
19.55
Div yield (avg)%
6.86
5.98
3.61
4.79
7.65
5.67
5.99
8.10
5.83
8.49
19.01
5.99
5.98
70
21.58
Payout ratio%
16.93
18.19
20.91
23.55
24.83
26.90
29.67
28.08
30.36
32.29
26.69
29.67
25.86
67
783.3
Shares (diluted)M
560.8
545.1
597.0
567.1
590.9
649.4
602.3
628.8
554.7
525.1
778.4
(2.33%)
(1.10%)
87
17.33
Buyback yield%
31.02
34.02
32.61
32.59
32.09
32.04
31.29
32.26
30.14
28.17
18.74
31.29
32.06
87
1.617
D/E ratiox
0.973
1.104
1.180
1.315
1.414
1.483
1.342
1.363
1.423
1.521
1.133
1.423
1.353
49
417.7
Enterprise value¥M
673.9
749.6
670.0
636.3
650.1
576.9
634.7
563.8
565.9
563.1
119.6
(2.83%)
(2.38%)
16
201.0
LT debt¥M
176.3
165.0
171.8
180.0
176.3
157.0
145.9
144.3
156.2
133.1
154.7
(5.47%)
(3.00%)
35
Revenue
¥1.411B
2.64%
1.00×
Cost of revenue
¥888.6M
2.55%
0.99×
Operating expenses
¥243.9M
3.10%
1.05×
Property and equipment
16.00%
Goodwill & intangibles
15.98%