0.807
Revenue¥B
1.275
1.384
1.477
1.607
1.715
1.869
1.955
2.046
2.203
2.370
0.852
6.68%
7.08%
64
20.52
Revenue growth%
18.49
15.55
15.57
12.66
12.45
11.98
14.34
16.45
14.30
12.49
18.09
14.30
14.32
77
26.87
Gross margin%
11.09
9.49
10.67
9.04
11.10
11.14
10.41
10.86
11.64
11.11
6.80
11.11
10.97
29
3.77
Operating margin%
26.16
23.41
25.98
28.83
29.24
29.93
28.02
25.55
26.32
24.42
13.72
26.32
26.24
89
5.97
Net margin%
29.41
27.93
25.46
27.66
30.30
28.80
26.30
28.20
28.43
30.04
16.32
28.43
28.31
87
33.41
P/E ratio (avg)x
42.32
48.29
58.53
66.27
65.29
65.59
66.27
75.30
74.38
76.06
11.88
74.38
65.93
68
14.26
EV/EBITx
33.86
36.91
39.79
39.91
36.28
39.01
39.26
36.34
32.77
28.86
36.44
36.34
36.63
7
21.81
FCF yield (avg)%
19.58
19.28
17.22
15.94
14.38
13.79
13.98
14.34
12.90
12.22
25.24
13.79
14.36
6
7.04
FCF margin%
7.19
4.66
2.24
1.73
4.61
1.95
0.40
0.40
0.40
0.40
21.45
0.40
1.84
66
1.419
FCF / Net incomex
1.562
1.461
1.592
1.690
1.854
1.872
1.655
1.594
1.693
1.697
0.993
1.693
1.673
71
27.66
ROIC%
22.29
22.08
19.85
18.67
20.48
19.82
22.03
19.45
17.27
18.93
20.36
19.45
19.83
68
19.49
Return on equity%
4.36
4.80
7.50
7.28
5.91
5.94
4.42
5.43
5.21
6.65
5.53
5.43
5.67
51
12.81
Return on assets%
5.01
7.39
7.93
7.55
9.11
6.54
6.30
6.57
6.52
8.60
19.63
6.54
6.98
53
0.54
EPS¥
0.96
0.92
0.92
0.88
0.91
1.02
1.14
1.25
1.26
1.23
0.56
6.16%
2.80%
—
22.20
EPS growth%
4.37
1.72
0.40
0.40
0.40
1.88
0.40
0.40
0.40
1.78
23.91
0.40
0.40
89
0.49
Bookvalue per sh¥
0.18
0.20
0.23
0.27
0.28
0.33
0.33
0.34
0.40
0.40
0.46
7.52%
10.15%
—
0.60
FCF per share¥
0.40
0.40
0.41
0.44
0.44
0.47
0.49
0.47
0.46
0.40
0.16
(1.75%)
(1.13%)
—
0.50
Dividend per sh¥
0.69
0.65
0.64
0.67
0.62
0.62
0.67
0.71
0.79
0.74
0.52
3.78%
0.80%
—
28.03
Div yield (avg)%
22.48
19.50
22.40
24.55
22.51
20.56
22.88
24.13
24.28
26.45
7.11
24.13
22.70
26
17.03
Payout ratio%
9.74
12.05
14.10
16.88
18.55
19.14
17.37
15.01
12.75
13.45
7.38
15.01
14.55
17
1.093
Shares (diluted)B
1.364
1.310
1.314
1.205
1.266
1.307
1.282
1.289
1.279
1.277
1.103
0.18%
(1.04%)
5
11.87
Buyback yield%
16.40
18.37
20.70
20.20
20.80
21.83
24.21
21.22
23.60
23.75
6.40
23.60
21.01
51
1.215
D/E ratiox
1.397
1.576
1.785
2.074
2.225
2.475
2.627
2.762
3.042
3.587
0.151
2.762
2.350
75
0.621
Enterprise value¥B
1.084
1.017
0.948
0.857
0.927
0.922
0.967
0.980
0.967
0.908
1.978
(0.40%)
(0.81%)
91
0.705
LT debt¥B
3.780
4.516
5.104
6.064
6.201
6.240
7.086
7.032
8.349
9.011
1.737
7.76%
10.27%
33
Revenue
¥2.370B
7.08%
1.00×
Cost of revenue
¥1.064B
6.88%
0.98×
Operating expenses
¥513.9M
7.44%
1.03×
Property and equipment
17.19%