0.408
Revenue¥B
1.599
1.712
1.798
1.928
2.040
2.191
2.269
2.360
2.515
2.602
0.452
4.98%
5.43%
92
14.41
Revenue growth%
18.50
15.88
17.60
16.16
15.85
13.39
14.03
16.68
14.14
15.77
20.00
14.14
15.87
28
8.82
Gross margin%
12.46
10.26
8.73
8.27
5.78
5.35
7.24
10.01
9.13
8.72
14.31
8.72
8.73
94
20.49
Operating margin%
12.53
11.16
13.06
15.22
15.99
18.21
18.25
20.03
21.21
24.03
28.68
20.03
17.10
11
15.45
Net margin%
3.99
2.03
3.53
1.91
1.84
0.40
2.91
1.95
0.87
1.04
14.85
1.04
1.93
53
31.12
P/E ratio (avg)x
4.769
4.248
4.246
4.153
4.276
4.493
4.750
5.089
4.993
4.273
16.81
4.750
4.385
71
33.37
EV/EBITx
37.24
43.87
48.05
52.30
54.93
63.43
64.09
64.68
70.24
69.55
31.72
64.68
59.18
50
23.08
FCF yield (avg)%
8.72
11.50
11.59
9.97
12.01
10.68
13.20
15.80
18.51
19.18
23.97
15.80
11.80
35
2.33
FCF margin%
19.84
21.17
24.10
25.29
26.48
24.95
22.42
24.87
24.34
21.58
19.45
24.34
24.22
59
0.165
FCF / Net incomex
0.239
0.255
0.264
0.260
0.282
0.292
0.303
0.313
0.314
0.332
0.538
0.313
0.287
25
4.57
ROIC%
12.30
14.17
12.80
12.92
12.83
13.46
14.96
15.02
16.12
15.23
25.74
15.02
13.81
15
10.84
Return on equity%
20.51
17.79
15.33
17.00
16.55
14.32
13.75
12.67
11.73
11.98
4.51
12.67
14.82
36
18.17
Return on assets%
26.79
24.90
25.07
22.80
25.22
22.33
22.04
20.59
20.33
23.22
28.74
22.04
23.01
82
0.48
EPS¥
1.32
1.37
1.46
1.66
1.96
2.00
2.17
2.27
2.62
2.94
0.53
8.48%
9.90%
—
9.28
EPS growth%
2.70
5.53
5.52
2.79
0.40
0.40
0.40
0.40
1.67
3.39
23.87
0.40
2.19
81
2.01
Bookvalue per sh¥
0.66
0.65
0.65
0.71
0.75
0.69
0.67
0.66
0.59
0.58
1.64
(5.00%)
(2.11%)
—
1.60
FCF per share¥
1.17
1.08
1.14
1.08
1.00
1.13
1.12
1.22
1.36
1.30
0.38
5.40%
1.76%
—
0.46
Dividend per sh¥
1.99
2.23
2.39
2.46
2.58
2.73
2.97
3.05
2.90
2.71
1.44
1.00%
3.87%
—
26.46
Div yield (avg)%
15.93
15.88
13.82
12.49
13.93
12.57
11.15
10.98
11.09
11.62
3.98
11.15
12.53
83
28.37
Payout ratio%
16.32
14.35
17.13
15.41
13.13
15.71
12.93
14.76
17.00
18.36
2.73
15.71
15.56
92
0.401
Shares (diluted)B
0.691
0.689
0.723
0.813
0.849
0.992
0.992
0.983
1.075
1.257
0.399
8.15%
7.84%
79
5.19
Buyback yield%
25.92
26.67
27.13
29.23
30.81
29.80
27.86
25.07
26.48
27.53
23.19
27.53
27.33
75
1.150
D/E ratiox
2.166
2.434
2.765
3.050
3.533
3.755
4.219
4.166
4.686
5.462
1.191
4.219
3.644
48
1,867
Enterprise value¥M
347.4
399.5
402.9
426.4
462.4
522.7
592.0
600.9
608.3
590.6
741.7
5.02%
6.69%
28
1.552
LT debt¥B
1.329
1.331
1.349
1.465
1.592
1.740
1.836
1.704
1.568
1.481
0.434
(1.43%)
0.67%
22
Revenue
¥2.602B
5.43%
1.00×
Cost of revenue
¥1.602B
5.64%
1.02×
Operating expenses
¥436.2M
4.74%
0.94×
Goodwill & intangibles
17.24%
Property and equipment
16.67%