0.190
Revenue¥B
0.734
0.784
0.819
0.850
0.886
0.944
0.981
1.040
1.063
1.097
0.198
4.36%
4.34%
90
21.14
Revenue growth%
25.96
27.48
26.27
28.81
28.14
26.15
25.45
25.46
25.74
26.69
16.56
25.74
26.21
38
2.12
Gross margin%
2.30
1.61
1.65
0.40
2.56
0.52
0.40
2.00
2.18
0.40
5.81
0.52
1.63
18
25.65
Operating margin%
19.87
20.08
22.33
24.24
24.87
25.99
27.74
26.73
27.20
28.05
9.88
27.20
25.43
40
22.51
Net margin%
17.21
19.91
18.21
16.91
16.53
14.70
12.55
10.45
9.16
10.48
25.30
10.48
15.61
51
17.69
P/E ratio (avg)x
28.13
28.48
29.12
32.13
30.92
34.51
33.95
37.25
40.07
45.70
20.93
37.25
33.04
45
13.01
EV/EBITx
46.87
54.77
57.48
67.13
67.04
73.55
77.27
90.36
96.11
101.0
37.31
90.36
70.34
25
18.51
FCF yield (avg)%
6.44
9.18
8.18
5.57
5.77
7.17
4.25
3.96
4.48
5.51
14.46
4.48
5.67
10
18.32
FCF margin%
29.02
30.55
32.43
30.13
28.98
26.43
23.66
23.15
23.17
23.25
16.45
23.25
27.71
30
0.524
FCF / Net incomex
2.779
2.934
3.230
3.258
3.744
4.073
4.537
5.220
5.051
4.953
0.737
4.953
3.908
17
29.16
ROIC%
13.27
16.10
15.43
17.81
15.70
16.86
19.77
17.28
19.11
19.82
26.03
19.11
17.07
16
8.71
Return on equity%
19.00
20.43
23.26
21.51
21.62
24.12
23.63
24.59
23.65
24.16
26.26
24.12
23.44
51
2.40
Return on assets%
19.22
20.40
22.46
23.69
22.68
23.26
22.61
20.20
17.72
15.14
24.37
20.20
21.43
55
0.66
EPS¥
0.71
0.82
0.89
0.90
0.95
0.90
1.00
0.99
0.99
0.98
0.72
0.72%
4.10%
—
11.20
EPS growth%
9.05
10.27
7.83
8.97
6.10
6.81
5.94
5.92
5.45
6.02
8.63
5.94
6.46
77
0.67
Bookvalue per sh¥
0.84
0.94
0.90
1.06
1.05
1.20
1.16
1.19
1.20
1.20
0.54
2.80%
5.03%
—
0.20
FCF per share¥
0.66
0.67
0.67
0.72
0.73
0.84
0.90
0.88
0.94
1.05
0.92
7.67%
6.19%
—
0.81
Dividend per sh¥
0.68
0.75
0.80
0.85
0.90
0.95
0.94
1.08
1.04
1.17
0.33
5.53%
5.87%
—
17.37
Div yield (avg)%
12.55
14.22
13.26
14.95
14.67
17.37
18.24
17.20
19.83
20.36
9.52
18.24
16.07
42
14.30
Payout ratio%
14.32
15.10
13.84
12.05
9.14
9.77
8.33
7.27
7.57
8.91
25.43
8.33
9.45
60
0.814
Shares (diluted)B
1.094
1.242
1.339
1.308
1.524
1.512
1.589
1.565
1.751
1.964
0.856
5.20%
7.32%
66
25.94
Buyback yield%
1.78
2.53
1.47
0.40
0.63
0.40
2.44
0.66
0.40
0.40
24.29
0.40
0.65
10
0.276
D/E ratiox
0.307
0.358
0.373
0.426
0.403
0.382
0.440
0.447
0.504
0.524
0.271
0.447
0.414
24
83.29
Enterprise value¥M
236.4
214.3
205.7
205.0
203.3
175.7
191.9
192.6
194.8
193.6
37.79
(0.96%)
(1.08%)
52
0.085
LT debt¥B
0.775
0.800
0.873
0.943
1.035
1.070
1.067
1.024
1.019
1.093
0.448
1.10%
3.28%
20
Revenue
¥1.097B
4.34%
1.00×
Cost of revenue
¥534.9M
4.25%
0.99×
Operating expenses
¥249.5M
4.63%
1.03×
Property and equipment
16.02%
Goodwill & intangibles
15.63%