1.298
Revenue¥B
0.951
0.987
1.015
1.043
1.056
1.085
1.124
1.151
1.218
1.257
1.425
3.54%
3.39%
22
5.30
Revenue growth%
11.42
13.81
12.93
14.34
15.42
17.82
15.51
14.58
17.57
15.78
11.10
15.78
15.00
37
22.80
Gross margin%
26.22
27.80
27.59
26.46
25.68
28.25
28.01
28.45
30.63
27.93
11.41
28.25
27.87
15
14.72
Operating margin%
15.75
13.03
10.65
11.64
13.62
13.01
14.57
16.26
18.36
16.88
17.98
16.26
14.09
82
19.95
Net margin%
34.11
31.25
28.53
29.07
31.38
33.27
33.66
31.24
32.80
30.35
9.10
32.80
31.31
59
29.89
P/E ratio (avg)x
16.96
16.16
15.75
15.65
14.95
14.77
16.18
17.68
18.79
21.86
7.023
17.68
16.17
80
15.34
EV/EBITx
44.10
52.12
49.34
49.34
52.96
60.62
65.02
63.69
69.76
68.34
34.80
65.02
56.79
11
15.43
FCF yield (avg)%
15.28
17.47
15.02
15.42
17.09
15.18
16.84
15.91
17.05
15.94
7.87
15.94
15.92
16
28.27
FCF margin%
24.21
24.84
26.94
24.00
24.91
25.78
25.21
23.63
22.21
23.25
6.80
23.63
24.53
80
0.498
FCF / Net incomex
1.237
1.078
1.124
1.196
1.057
1.161
1.255
1.323
1.427
1.365
1.145
1.323
1.216
29
17.88
ROIC%
19.81
21.33
20.45
19.82
21.18
18.37
20.94
21.32
22.52
25.19
22.01
21.32
21.06
27
29.94
Return on equity%
16.59
15.14
13.02
15.11
12.97
13.36
15.94
13.50
11.22
10.49
14.96
13.36
13.43
27
17.13
Return on assets%
21.71
19.35
20.05
17.62
18.67
20.20
19.76
18.63
19.22
20.90
26.36
19.76
19.56
78
1.82
EPS¥
1.20
1.12
1.11
1.05
1.04
0.98
1.00
1.04
1.13
1.11
1.96
1.34%
(0.12%)
—
28.33
EPS growth%
29.02
26.46
24.79
23.16
25.27
26.50
25.23
25.84
26.87
29.64
15.97
26.50
26.15
79
1.20
Bookvalue per sh¥
1.17
1.18
1.13
1.14
1.12
1.02
0.92
0.88
0.79
0.76
0.38
(7.39%)
(4.15%)
—
1.92
FCF per share¥
0.43
0.45
0.46
0.42
0.46
0.40
0.36
0.33
0.33
0.34
0.71
(5.68%)
(2.67%)
—
1.89
Dividend per sh¥
0.79
0.86
0.88
0.90
0.86
0.75
0.81
0.71
0.63
0.57
1.46
(7.84%)
(3.15%)
—
23.59
Div yield (avg)%
15.96
17.68
15.88
13.06
13.21
12.97
12.96
15.82
16.12
17.77
14.71
15.82
15.85
75
13.74
Payout ratio%
0.40
0.40
0.40
0.40
0.40
1.35
0.49
0.40
0.40
2.91
19.69
0.49
0.40
76
0.609
Shares (diluted)B
0.920
1.090
1.201
1.259
1.451
1.664
1.752
1.891
2.108
2.208
0.612
8.76%
10.84%
11
5.83
Buyback yield%
28.68
26.97
29.33
29.40
32.09
33.41
35.02
32.29
35.26
36.89
9.76
35.02
32.19
13
1.084
D/E ratiox
1.118
1.117
1.186
1.285
1.293
1.324
1.293
1.361
1.448
1.487
0.280
1.361
1.293
51
0.297
Enterprise value¥B
1.059
1.079
1.129
1.157
1.107
1.247
1.193
1.135
1.100
1.245
1.404
2.37%
2.71%
91
0.251
LT debt¥B
0.431
0.468
0.465
0.508
0.609
0.635
0.763
0.881
0.924
0.950
1.198
9.31%
9.43%
62
Revenue
¥1.257B
3.39%
1.00×
Cost of revenue
¥713.1M
3.32%
0.99×
Operating expenses
¥178.5M
4.02%
1.06×
Goodwill & intangibles
16.79%
Property and equipment
16.61%