0.534
Revenue¥B
0.731
0.791
0.827
0.898
0.933
0.983
1.048
1.112
1.163
1.234
0.572
5.75%
5.78%
67
9.25
Revenue growth%
10.51
13.05
13.68
11.39
11.87
11.02
9.50
9.90
10.25
12.90
21.88
10.25
11.20
56
11.11
Gross margin%
2.28
4.26
1.97
1.68
0.42
0.40
0.40
0.40
0.40
0.40
16.66
0.40
0.41
34
26.24
Operating margin%
31.74
31.21
33.00
31.05
30.66
31.04
30.72
29.91
30.59
29.53
5.57
30.59
30.88
16
8.92
Net margin%
7.61
9.05
8.36
10.93
13.23
11.42
9.98
12.39
12.19
12.86
8.41
12.19
11.18
94
29.82
P/E ratio (avg)x
13.57
14.02
13.68
12.25
12.95
12.60
12.61
11.51
10.42
10.74
16.88
11.51
12.61
38
25.13
EV/EBITx
29.89
30.88
32.71
30.74
33.33
33.83
34.04
37.23
36.19
34.71
37.40
34.71
33.58
36
17.04
FCF yield (avg)%
5.70
5.19
5.03
4.95
2.33
0.40
2.76
4.44
4.38
4.99
10.47
4.38
4.70
30
3.11
FCF margin%
23.67
21.64
22.78
25.19
26.66
27.18
24.24
21.37
23.52
23.59
16.24
23.59
23.63
54
1.010
FCF / Net incomex
0.293
0.320
0.335
0.318
0.309
0.279
0.272
0.286
0.287
0.268
1.182
0.279
0.290
36
5.20
ROIC%
23.55
26.14
24.10
23.13
21.38
20.55
19.47
20.39
21.65
20.55
20.13
20.55
21.52
41
12.36
Return on equity%
9.60
9.14
9.45
8.94
7.53
4.64
7.05
6.94
7.53
9.88
18.64
7.05
8.23
27
13.65
Return on assets%
12.60
10.16
13.13
14.60
15.53
13.79
16.59
18.76
20.61
17.86
5.05
17.86
15.06
10
0.54
EPS¥
0.71
0.79
0.78
0.82
0.89
0.95
1.09
1.25
1.25
1.41
0.57
9.76%
7.54%
—
4.57
EPS growth%
14.09
11.13
14.10
11.38
12.55
11.67
10.92
13.05
10.44
13.18
24.39
11.67
12.11
65
1.32
Bookvalue per sh¥
1.34
1.52
1.59
1.60
1.76
2.06
2.33
2.58
2.55
2.64
0.81
8.50%
8.91%
—
0.92
FCF per share¥
0.94
0.92
0.97
0.93
0.87
0.80
0.76
0.73
0.71
0.61
0.46
(6.74%)
(5.20%)
—
0.70
Dividend per sh¥
0.14
0.15
0.14
0.14
0.13
0.12
0.11
0.11
0.11
0.11
0.24
(1.91%)
(2.80%)
—
29.41
Div yield (avg)%
12.45
14.38
13.38
13.85
10.95
8.67
6.04
3.53
5.54
3.88
8.79
5.54
9.81
81
23.14
Payout ratio%
30.17
32.52
29.99
30.61
30.46
30.31
30.76
28.09
26.72
24.11
2.51
28.09
30.24
9
541.5
Shares (diluted)M
614.7
602.4
649.9
604.5
619.4
676.7
676.1
642.1
672.0
690.0
524.5
2.18%
2.53%
84
16.18
Buyback yield%
20.30
21.72
23.14
22.65
23.73
26.48
25.53
27.14
25.97
26.24
24.78
26.24
24.63
86
1.107
D/E ratiox
1.085
0.937
0.813
0.842
0.810
0.864
0.819
0.771
0.675
0.601
0.966
0.771
0.816
79
304.3
Enterprise value¥M
244.3
278.4
293.6
333.1
316.0
326.9
340.2
380.5
357.9
396.7
97.93
4.66%
4.29%
83
334.2
LT debt¥M
325.1
362.1
355.2
425.0
413.3
412.4
442.3
489.5
522.1
625.3
501.4
8.63%
7.41%
66
Revenue
¥1.234B
5.78%
1.00×
Cost of revenue
¥631.4M
5.76%
1.00×
Operating expenses
¥256.6M
5.66%
0.99×
Goodwill & intangibles
16.39%
Property and equipment
15.08%