0.553
Revenue¥B
0.615
0.675
0.740
0.793
0.849
0.906
0.967
1.043
1.147
1.235
0.594
7.79%
7.77%
19
19.04
Revenue growth%
10.59
13.37
15.89
15.18
16.91
15.72
13.71
15.84
16.78
17.27
27.57
15.84
15.78
47
21.66
Gross margin%
28.24
25.72
28.08
25.67
28.61
27.50
29.07
27.49
26.49
25.59
3.40
27.49
27.50
8
17.59
Operating margin%
4.35
1.97
4.30
3.11
0.79
0.40
0.40
0.50
2.62
1.63
3.09
0.50
1.80
18
3.76
Net margin%
7.40
8.84
10.52
12.32
12.91
13.25
12.48
10.47
8.34
6.31
5.35
10.47
10.50
20
11.41
P/E ratio (avg)x
23.70
28.36
33.57
33.01
35.56
35.33
36.91
41.86
42.47
49.07
8.699
41.86
35.45
50
31.20
EV/EBITx
30.64
34.72
39.04
38.77
43.82
41.68
44.58
49.74
55.67
58.28
22.00
49.74
42.75
87
29.24
FCF yield (avg)%
16.21
15.11
16.96
18.37
17.55
20.07
22.67
20.76
22.84
24.95
4.00
22.67
19.22
83
23.48
FCF margin%
0.40
0.40
1.24
0.40
0.56
0.40
2.73
2.89
0.40
0.40
17.39
0.40
0.40
50
1.650
FCF / Net incomex
0.715
0.798
0.721
0.714
0.664
0.677
0.669
0.627
0.599
0.668
1.406
0.668
0.673
72
5.16
ROIC%
23.18
20.31
20.25
18.37
18.57
20.25
22.15
23.87
21.51
22.32
14.06
22.15
20.91
35
27.14
Return on equity%
31.43
32.11
33.12
31.06
33.58
31.83
32.72
31.69
30.93
32.27
10.26
31.83
31.97
24
22.83
Return on assets%
1.29
1.40
2.41
4.11
3.50
5.50
6.11
4.81
2.04
0.97
5.70
4.81
2.95
94
0.26
EPS¥
0.40
0.36
0.39
0.38
0.37
0.38
0.41
0.38
0.39
0.43
0.28
3.12%
0.64%
—
22.54
EPS growth%
29.90
32.23
34.19
33.51
31.50
32.52
33.74
33.19
35.90
36.71
16.26
33.74
33.35
7
0.07
Bookvalue per sh¥
0.30
0.27
0.30
0.26
0.26
0.24
0.24
0.26
0.28
0.29
0.37
2.43%
0.43%
—
0.20
FCF per share¥
0.13
0.12
0.11
0.11
0.11
0.10
0.10
0.09
0.08
0.09
0.16
(4.09%)
(4.20%)
—
0.27
Dividend per sh¥
0.48
0.54
0.51
0.50
0.54
0.62
0.63
0.61
0.67
0.72
0.16
5.83%
5.11%
—
19.91
Div yield (avg)%
26.97
24.87
26.01
24.04
25.43
24.67
25.45
23.87
22.40
21.13
2.48
23.87
24.77
84
25.44
Payout ratio%
7.25
4.56
4.51
5.76
8.27
10.09
12.05
15.03
12.49
10.47
11.35
12.05
9.18
36
1.443
Shares (diluted)B
1.539
1.757
1.963
2.034
2.230
2.547
2.811
2.616
2.976
2.910
1.488
5.46%
6.92%
90
11.59
Buyback yield%
16.34
14.34
13.96
11.29
9.15
8.97
11.94
12.17
13.04
12.28
26.92
12.17
12.23
29
1.602
D/E ratiox
0.887
0.937
1.059
1.152
1.135
1.127
1.215
1.361
1.512
1.365
0.123
1.361
1.144
50
583.8
Enterprise value¥M
493.7
508.4
517.2
561.4
568.9
581.6
574.1
657.2
671.2
619.2
84.03
1.71%
1.87%
86
0.706
LT debt¥B
0.814
0.794
0.757
0.715
0.732
0.699
0.650
0.684
0.685
0.744
1.014
0.33%
(1.68%)
21
Revenue
¥1.235B
7.77%
1.00×
Cost of revenue
¥739.9M
7.82%
1.00×
Operating expenses
¥206.6M
8.22%
1.04×
Goodwill & intangibles
16.18%
Property and equipment
15.68%