1.431
Revenue¥B
0.968
1.047
1.093
1.140
1.205
1.278
1.328
1.411
1.494
1.582
1.563
5.59%
5.86%
67
22.54
Revenue growth%
5.53
6.78
9.53
7.74
10.43
12.99
10.87
13.58
11.68
14.08
10.95
12.99
10.65
53
16.62
Gross margin%
23.89
22.06
20.00
17.97
15.68
14.97
14.07
13.63
13.48
10.57
20.81
13.63
15.32
34
23.83
Operating margin%
9.74
6.91
6.42
7.24
8.54
6.41
7.08
4.43
5.37
3.61
7.50
5.37
6.66
81
18.86
Net margin%
23.09
23.42
25.49
22.98
24.67
27.37
28.33
25.88
28.38
27.70
9.14
27.70
25.69
87
17.97
P/E ratio (avg)x
12.78
14.37
17.35
17.20
17.59
19.00
21.62
22.69
25.88
31.19
31.54
22.69
18.29
68
34.26
EV/EBITx
31.04
32.06
31.86
36.40
35.48
40.15
45.54
45.94
47.57
54.92
20.40
45.94
38.27
7
6.92
FCF yield (avg)%
19.80
18.71
18.99
17.47
19.17
20.71
22.24
21.25
23.80
24.70
27.19
22.24
20.26
41
16.00
FCF margin%
4.33
4.22
6.56
8.56
7.81
10.44
12.62
15.10
17.80
19.94
23.45
15.10
9.50
83
1.677
FCF / Net incomex
3.553
3.916
4.349
4.657
5.177
5.540
5.734
6.391
6.827
6.770
1.557
6.391
5.359
21
17.71
ROIC%
17.97
14.98
17.62
18.42
15.49
17.33
17.10
15.25
14.69
17.21
6.36
17.10
17.15
54
24.54
Return on equity%
5.15
8.11
6.73
5.75
8.04
5.33
4.75
5.66
4.15
1.64
6.76
4.75
5.49
67
6.27
Return on assets%
6.11
6.20
4.15
1.45
0.40
1.58
2.51
0.48
3.18
3.90
5.70
2.51
2.85
68
0.36
EPS¥
0.59
0.62
0.72
0.77
0.90
0.92
0.95
1.07
1.09
1.08
0.38
3.61%
7.92%
—
28.86
EPS growth%
30.40
31.90
32.24
33.82
34.38
32.67
33.94
31.55
31.61
31.78
6.03
31.78
32.07
58
0.32
Bookvalue per sh¥
0.29
0.30
0.32
0.35
0.35
0.35
0.31
0.28
0.27
0.24
0.14
(6.93%)
(1.53%)
—
0.24
FCF per share¥
0.38
0.34
0.37
0.37
0.34
0.33
0.35
0.37
0.41
0.45
0.14
5.98%
2.42%
—
0.59
Dividend per sh¥
1.04
1.05
1.05
1.14
1.18
1.30
1.35
1.58
1.60
1.67
0.28
7.14%
6.15%
—
4.59
Div yield (avg)%
10.32
10.28
11.82
10.69
10.26
9.52
11.39
13.53
11.29
10.32
13.10
11.29
10.51
52
18.67
Payout ratio%
8.83
7.94
8.28
7.58
5.87
3.04
6.00
3.85
5.89
6.67
28.01
5.89
6.33
32
2.303
Shares (diluted)B
3.051
3.069
3.480
3.161
3.198
2.940
3.161
3.501
3.922
4.154
2.394
5.37%
3.44%
59
14.98
Buyback yield%
15.36
16.51
18.97
18.68
21.08
20.17
19.22
19.55
19.96
22.47
3.26
19.96
19.38
75
0.335
D/E ratiox
1.826
1.609
1.445
1.366
1.434
1.380
1.504
1.442
1.442
1.506
1.723
1.442
1.443
85
1,378
Enterprise value¥M
679.4
645.5
704.5
737.9
751.1
814.8
805.1
805.0
899.4
977.8
567.5
5.42%
4.78%
22
123.2
LT debt¥M
327.1
347.4
353.8
331.8
360.7
405.1
401.5
416.9
402.6
404.6
320.5
2.32%
3.27%
86
Revenue
¥1.582B
5.86%
1.00×
Cost of revenue
¥1.108B
5.86%
1.00×
Operating expenses
¥305.3M
6.42%
1.05×
Property and equipment
14.74%