0.402
Revenue¥B
1.252
1.384
1.506
1.618
1.781
1.936
2.063
2.190
2.319
2.527
0.450
7.25%
8.18%
87
15.13
Revenue growth%
27.53
29.47
29.27
26.38
28.51
26.01
25.59
25.42
24.26
22.89
24.94
25.42
26.19
61
11.76
Gross margin%
5.61
5.62
4.16
1.37
2.99
0.81
0.40
0.40
0.40
0.40
21.96
0.40
1.09
25
17.79
Operating margin%
4.56
1.96
1.65
0.40
0.40
0.40
1.84
1.62
0.84
0.40
19.21
0.84
1.23
17
6.03
Net margin%
3.44
0.76
1.34
3.64
2.77
3.86
2.58
0.40
0.81
0.40
11.25
0.81
1.96
77
31.75
P/E ratio (avg)x
33.49
31.14
34.74
37.64
43.27
47.51
50.70
55.43
56.19
63.00
22.42
55.43
45.39
14
37.21
EV/EBITx
12.38
12.09
11.86
13.17
14.77
14.40
15.59
16.35
17.45
17.59
26.82
16.35
14.58
24
20.32
FCF yield (avg)%
11.11
12.29
12.40
14.19
16.81
14.55
11.67
10.33
10.43
12.67
10.78
11.67
12.34
13
24.34
FCF margin%
27.78
28.38
29.08
28.15
26.51
26.28
26.81
26.69
27.27
25.81
18.99
26.69
27.04
79
0.908
FCF / Net incomex
2.324
2.298
2.402
2.748
2.863
3.068
3.028
2.963
2.860
2.812
1.310
2.963
2.836
5
28.14
ROIC%
13.79
14.92
17.23
18.17
18.67
20.68
21.96
24.57
26.84
28.63
21.13
24.57
19.68
48
19.50
Return on equity%
9.13
9.55
9.09
10.29
12.24
13.89
12.56
10.76
9.63
8.05
8.83
10.76
9.96
90
15.86
Return on assets%
21.74
21.82
19.19
20.56
18.80
18.70
16.70
16.36
18.23
20.40
29.85
18.23
18.99
5
0.63
EPS¥
1.19
1.17
1.29
1.39
1.41
1.59
1.52
1.61
1.67
1.69
0.65
3.77%
3.61%
—
22.21
EPS growth%
11.40
12.96
12.24
11.74
11.92
11.16
11.41
14.36
17.06
17.65
2.58
14.36
12.08
85
0.64
Bookvalue per sh¥
1.30
1.23
1.32
1.38
1.43
1.63
1.74
1.94
1.95
2.14
0.36
8.44%
6.61%
—
0.25
FCF per share¥
0.45
0.43
0.39
0.35
0.34
0.31
0.33
0.30
0.26
0.25
0.41
(5.76%)
(6.93%)
—
0.34
Dividend per sh¥
0.66
0.69
0.72
0.72
0.78
0.74
0.74
0.75
0.72
0.76
0.89
(0.47%)
2.38%
—
22.54
Div yield (avg)%
30.07
31.07
30.11
32.61
29.67
31.56
28.86
29.20
30.39
28.73
10.26
29.20
30.09
20
6.20
Payout ratio%
6.87
8.17
9.19
7.64
8.15
8.72
10.15
7.37
5.77
6.04
19.73
7.37
7.89
33
1.044
Shares (diluted)B
1.153
1.103
1.065
1.251
1.191
1.333
1.550
1.667
1.758
2.010
1.057
11.03%
5.44%
69
5.50
Buyback yield%
22.98
21.89
22.57
22.71
20.64
20.86
20.00
19.51
20.50
20.11
17.27
20.11
20.75
9
1.667
D/E ratiox
0.434
0.501
0.582
0.673
0.733
0.712
0.713
0.831
0.817
0.910
1.700
0.817
0.713
74
0.366
Enterprise value¥B
2.736
2.524
2.527
2.412
2.228
2.252
2.351
2.234
2.109
2.385
1.460
1.38%
(1.09%)
33
0.300
LT debt¥B
1.678
1.467
1.474
1.325
1.396
1.192
1.038
0.905
0.840
0.867
1.482
(9.08%)
(5.87%)
51
Revenue
¥2.527B
8.18%
1.00×
Cost of revenue
¥1.641B
8.19%
1.00×
Operating expenses
¥372.5M
7.99%
0.98×
Property and equipment
19.22%
Goodwill & intangibles
15.15%