1.080
Revenue¥B
0.854
0.908
0.957
1.035
1.128
1.208
1.290
1.409
1.520
1.657
1.102
8.00%
7.85%
72
23.45
Revenue growth%
0.47
2.26
0.40
0.40
0.40
0.40
1.20
2.51
4.60
3.45
20.29
2.51
0.83
72
24.53
Gross margin%
24.31
25.50
26.34
28.37
30.07
29.65
27.97
26.36
23.63
23.02
26.95
26.36
26.35
72
12.04
Operating margin%
29.02
31.44
34.21
32.76
30.46
28.75
27.02
29.14
29.92
29.90
14.57
29.14
29.91
34
4.31
Net margin%
24.12
23.62
22.20
22.41
25.18
26.47
24.40
25.56
24.93
26.50
2.73
25.56
24.67
13
13.23
P/E ratio (avg)x
12.73
11.17
10.66
11.35
10.39
11.01
11.53
11.23
11.42
11.91
24.33
11.42
11.29
92
10.65
EV/EBITx
11.11
11.76
11.56
11.31
12.42
13.85
13.56
14.98
16.55
16.28
8.723
14.98
12.99
11
11.73
FCF yield (avg)%
31.09
33.89
35.36
35.52
36.38
33.73
32.17
29.35
30.14
30.11
9.25
30.14
32.95
14
6.79
FCF margin%
0.40
0.93
2.34
2.77
2.39
3.24
2.00
2.47
0.40
0.40
27.57
2.00
2.17
17
1.543
FCF / Net incomex
0.288
0.306
0.325
0.302
0.310
0.304
0.301
0.331
0.307
0.317
1.648
0.307
0.306
37
5.20
ROIC%
11.19
9.50
9.17
6.26
8.87
8.22
9.68
9.50
7.38
5.15
8.70
8.22
9.02
51
19.06
Return on equity%
2.02
3.36
5.82
5.73
3.81
1.10
0.40
1.43
2.35
3.74
20.21
1.43
2.86
63
20.90
Return on assets%
20.96
20.31
17.89
16.96
18.88
19.76
19.63
16.73
19.01
21.15
14.08
19.63
19.32
15
0.72
EPS¥
0.55
0.52
0.55
0.49
0.43
0.38
0.37
0.40
0.36
0.37
0.75
(2.98%)
(3.57%)
—
26.86
EPS growth%
5.53
5.50
2.70
1.04
2.16
4.07
2.57
2.44
3.68
6.52
21.03
3.68
3.19
18
0.66
Bookvalue per sh¥
0.87
1.00
1.05
1.08
1.13
1.09
1.19
1.24
1.38
1.38
0.64
4.09%
4.66%
—
1.21
FCF per share¥
0.90
0.85
0.86
0.90
1.01
0.92
0.84
0.85
0.96
1.08
1.02
1.40%
2.23%
—
1.12
Dividend per sh¥
1.00
1.16
1.19
1.19
1.38
1.35
1.51
1.62
1.59
1.72
0.72
4.38%
6.71%
—
19.39
Div yield (avg)%
12.70
13.76
15.82
17.18
18.86
21.67
19.24
21.91
22.33
21.76
8.18
21.76
19.05
27
6.71
Payout ratio%
17.68
19.70
22.66
22.31
23.94
25.04
23.88
26.32
23.89
23.33
6.17
23.89
23.60
32
0.684
Shares (diluted)B
0.701
0.627
0.699
0.715
0.798
0.847
0.796
0.873
0.976
1.053
0.687
5.69%
4.27%
63
26.00
Buyback yield%
10.61
9.18
9.87
11.46
9.99
12.31
13.33
12.00
11.84
9.30
22.27
12.00
11.03
88
1.131
D/E ratiox
0.740
0.631
0.628
0.586
0.505
0.522
0.464
0.477
0.517
0.548
0.358
0.517
0.535
86
0.094
Enterprise value¥B
0.150
0.148
0.140
0.160
0.151
0.139
0.141
0.130
0.133
0.146
1.124
(0.70%)
(0.03%)
67
1.385
LT debt¥B
1.032
1.081
1.112
0.959
1.024
0.892
0.931
0.814
0.731
0.715
1.027
(6.93%)
(3.21%)
65
Revenue
¥1.657B
7.85%
1.00×
Cost of revenue
¥1.069B
8.29%
1.04×
Operating expenses
¥362.8M
7.14%
0.94×
Goodwill & intangibles
15.03%
Property and equipment
14.49%