0.117
Revenue¥B
0.774
0.836
0.879
0.922
0.980
1.054
1.117
1.214
1.307
1.395
0.126
7.30%
6.61%
27
9.41
Revenue growth%
6.42
8.01
7.52
7.54
9.05
11.56
13.21
15.74
18.34
19.34
20.25
15.74
10.30
69
25.30
Gross margin%
2.88
4.86
4.85
3.27
4.47
5.97
4.85
2.91
2.62
0.40
14.50
2.91
3.87
81
11.40
Operating margin%
17.51
16.86
14.39
11.71
13.48
11.46
10.38
8.01
7.64
5.36
9.65
8.01
11.58
42
28.44
Net margin%
5.52
2.90
4.80
6.36
8.26
10.73
13.01
12.01
12.45
12.45
11.67
12.45
9.49
72
30.21
P/E ratio (avg)x
10.95
11.46
11.22
11.07
10.91
10.32
11.05
12.18
12.09
12.10
9.510
12.09
11.14
52
9.754
EV/EBITx
57.93
59.87
62.66
63.43
62.19
64.57
65.28
65.74
67.77
73.66
26.99
65.74
64.00
43
12.24
FCF yield (avg)%
13.34
11.93
11.89
13.58
12.56
12.89
12.26
10.31
8.29
6.34
17.36
10.31
12.10
17
17.42
FCF margin%
19.47
17.18
19.45
20.04
22.89
24.37
22.65
23.48
25.44
24.16
3.95
24.16
22.77
35
1.162
FCF / Net incomex
1.229
1.282
1.461
1.421
1.344
1.489
1.663
1.736
1.664
1.775
0.855
1.664
1.475
9
29.42
ROIC%
11.39
8.63
8.18
6.53
6.06
7.29
4.31
1.34
3.14
2.51
20.26
3.14
6.29
60
10.44
Return on equity%
25.48
26.47
29.33
30.99
29.93
31.44
31.46
32.42
32.71
33.25
9.02
32.42
31.22
58
19.17
Return on assets%
1.24
0.40
0.40
1.63
4.04
3.01
5.90
5.00
6.43
3.89
27.86
5.00
3.45
81
2.96
EPS¥
4.37
3.91
4.12
4.07
4.58
4.65
4.50
4.59
4.72
4.86
3.19
1.21%
(0.05%)
—
6.86
EPS growth%
20.13
18.69
21.23
21.17
23.63
21.52
21.85
23.90
26.48
27.65
11.13
23.90
21.68
16
2.78
Bookvalue per sh¥
1.19
1.20
1.31
1.43
1.31
1.32
1.30
1.37
1.44
1.52
2.43
3.05%
1.26%
—
1.98
FCF per share¥
3.63
3.78
3.66
3.68
3.81
4.22
4.31
4.13
4.18
4.76
1.18
4.52%
4.30%
—
3.27
Dividend per sh¥
3.23
2.96
3.32
3.66
3.94
4.38
4.95
5.21
4.79
4.64
4.10
3.30%
3.32%
—
8.35
Div yield (avg)%
10.07
7.61
10.25
13.16
10.30
8.78
6.29
3.37
3.94
4.42
14.55
4.42
8.19
61
29.06
Payout ratio%
15.40
15.26
16.89
18.84
18.15
18.04
18.84
21.50
23.58
20.63
3.86
20.63
18.49
59
190.2
Shares (diluted)M
306.0
320.7
377.7
418.6
468.0
492.2
566.1
633.5
754.2
889.2
194.6
13.69%
13.35%
14
7.05
Buyback yield%
17.23
17.71
16.39
17.06
18.18
15.95
18.06
20.78
20.07
17.41
6.92
18.06
17.56
59
1.175
D/E ratiox
1.336
1.358
1.431
1.540
1.619
1.524
1.648
1.730
1.974
2.109
1.259
1.730
1.579
46
682.1
Enterprise value¥M
372.8
393.6
342.5
320.3
321.4
340.8
355.0
345.1
299.8
312.1
507.7
(0.59%)
(1.71%)
49
0.073
LT debt¥B
1.534
1.664
1.706
1.739
1.641
1.688
1.710
1.567
1.496
1.615
1.546
(0.31%)
0.23%
81
Revenue
¥1.395B
6.61%
1.00×
Cost of revenue
¥768.5M
6.29%
0.97×
Operating expenses
¥293.9M
7.12%
1.05×
Property and equipment
18.12%
Goodwill & intangibles
16.18%