1.310
Revenue¥B
1.875
1.930
2.022
2.066
2.187
2.294
2.341
2.456
2.562
2.632
1.418
3.78%
3.86%
13
15.68
Revenue growth%
20.85
21.94
24.25
22.14
24.79
25.25
25.21
27.51
26.45
27.62
4.30
26.45
25.00
19
8.08
Gross margin%
11.94
9.92
7.74
7.88
5.20
5.48
8.33
7.60
5.19
5.56
22.82
5.56
7.67
73
5.51
Operating margin%
3.51
2.27
2.54
2.58
1.15
0.40
0.40
1.70
0.40
0.40
11.67
0.40
1.42
21
20.09
Net margin%
4.55
4.83
4.62
7.01
5.60
3.20
4.80
5.42
2.66
3.97
4.13
3.97
4.71
70
22.90
P/E ratio (avg)x
26.60
25.17
25.74
27.15
28.31
28.67
27.32
24.55
21.65
19.52
35.75
24.55
26.17
15
26.42
EV/EBITx
43.94
41.56
48.35
47.03
52.18
49.97
52.46
60.61
62.77
69.76
16.93
60.61
51.07
11
7.14
FCF yield (avg)%
5.47
7.36
5.83
8.54
6.70
5.95
8.00
5.93
4.62
6.84
17.28
5.95
6.33
14
14.63
FCF margin%
5.99
7.19
9.00
11.46
8.82
10.08
12.77
10.30
11.76
10.87
25.24
10.87
10.19
90
1.789
FCF / Net incomex
0.639
0.669
0.683
0.617
0.568
0.522
0.466
0.407
0.426
0.391
0.188
0.426
0.545
18
16.20
ROIC%
0.40
2.43
1.02
0.40
0.40
2.07
0.40
1.22
3.51
3.35
19.00
2.07
1.12
6
19.14
Return on equity%
13.38
16.37
17.40
15.73
16.81
14.30
12.41
9.95
12.09
12.59
28.00
12.41
13.84
22
20.94
Return on assets%
30.12
29.99
28.65
28.09
27.94
25.17
28.14
25.98
23.81
22.69
17.06
25.17
28.01
49
9.62
EPS¥
10.36
10.82
10.27
10.40
10.06
11.16
9.95
9.69
8.52
8.21
10.71
(3.97%)
(2.41%)
—
19.43
EPS growth%
5.80
6.26
6.14
8.39
9.87
8.66
9.57
7.12
9.22
10.05
2.34
9.22
8.53
14
15.16
Bookvalue per sh¥
4.08
3.73
3.72
3.87
4.19
4.74
4.63
4.85
4.93
4.69
2.97
2.29%
1.74%
—
6.34
FCF per share¥
3.74
4.09
4.42
4.77
4.61
4.17
3.77
4.03
4.32
4.64
9.18
0.13%
1.31%
—
4.30
Dividend per sh¥
3.11
2.75
2.83
2.55
2.41
2.20
1.93
1.86
1.71
1.62
11.00
(7.63%)
(6.11%)
—
8.75
Div yield (avg)%
18.35
18.75
20.80
21.35
20.59
21.93
19.67
16.76
18.54
19.97
24.40
19.67
19.82
51
29.78
Payout ratio%
21.62
21.04
21.16
21.86
20.33
22.93
20.78
21.74
19.48
21.25
3.84
21.25
21.20
79
170.2
Shares (diluted)M
150.2
128.7
111.2
106.3
116.0
119.6
110.1
103.5
113.2
120.6
167.8
0.79%
(2.74%)
35
17.36
Buyback yield%
28.60
28.40
26.75
23.94
25.12
25.77
22.88
25.12
24.32
21.65
27.46
24.32
25.12
29
1.471
D/E ratiox
2.106
2.512
2.747
3.230
3.144
3.428
3.971
4.176
4.364
4.680
1.439
4.176
3.329
90
1.655
Enterprise value¥B
3.221
3.419
3.659
3.436
3.334
3.071
3.384
3.076
2.805
2.726
2.287
(3.95%)
(0.84%)
39
0.527
LT debt¥B
1.016
1.117
1.171
1.201
1.106
1.058
0.965
1.050
1.049
0.946
2.152
(3.07%)
0.09%
42
Revenue
¥2.632B
3.86%
1.00×
Cost of revenue
¥1.444B
3.74%
0.99×
Operating expenses
¥399.0M
4.39%
1.05×
Property and equipment
21.92%
Goodwill & intangibles
19.53%