0.517
Revenue¥B
0.512
0.557
0.616
0.654
0.724
0.798
0.876
0.940
1.043
1.147
0.570
9.63%
9.45%
81
3.23
Revenue growth%
2.87
0.59
0.40
0.40
1.33
0.48
0.40
1.26
3.68
5.71
9.40
1.26
0.92
58
12.17
Gross margin%
16.17
18.26
20.67
21.77
21.61
24.17
25.31
27.99
25.75
27.43
20.38
25.75
22.97
33
17.57
Operating margin%
5.63
4.23
4.65
2.25
0.54
0.40
0.40
1.46
3.03
3.76
13.86
1.46
2.64
24
25.41
Net margin%
11.09
9.35
11.22
12.94
12.89
14.86
15.93
18.30
17.14
19.11
19.62
17.14
13.90
17
21.42
P/E ratio (avg)x
10.09
10.07
9.201
10.10
10.30
10.98
10.13
9.172
9.967
9.194
13.57
9.967
10.08
92
27.70
EV/EBITx
32.88
34.35
31.52
32.98
34.46
36.41
34.65
34.16
36.13
36.98
35.80
36.13
34.40
67
2.75
FCF yield (avg)%
15.92
14.73
13.50
13.51
16.40
14.94
13.55
10.78
8.94
6.40
5.79
10.78
13.53
68
2.99
FCF margin%
12.66
14.88
16.90
16.86
17.23
16.31
18.46
15.90
16.45
18.68
10.75
16.45
16.66
48
0.655
FCF / Net incomex
1.750
1.946
2.103
1.979
2.234
2.424
2.573
2.857
2.912
3.105
0.531
2.857
2.329
8
24.72
ROIC%
15.32
13.42
10.92
11.08
9.25
11.32
9.98
12.32
12.67
10.54
7.47
11.32
11.20
16
6.00
Return on equity%
28.17
29.10
27.15
26.11
24.32
22.00
22.02
24.93
26.23
24.44
14.33
24.44
25.52
47
19.72
Return on assets%
21.52
21.89
19.54
19.83
19.91
19.10
21.02
19.55
17.46
16.29
2.83
19.10
19.69
56
0.29
EPS¥
1.89
2.09
1.91
2.14
2.22
2.50
2.49
2.79
3.16
3.51
0.31
9.61%
6.59%
—
25.70
EPS growth%
12.14
10.04
10.85
8.86
8.16
8.62
10.24
8.26
10.80
13.37
15.81
10.24
10.14
94
1.24
Bookvalue per sh¥
1.14
1.12
1.17
1.37
1.48
1.49
1.61
1.77
2.10
2.34
1.39
9.57%
8.61%
—
0.40
FCF per share¥
1.21
1.07
1.14
1.07
1.02
1.02
0.97
1.03
0.93
0.91
0.60
(2.29%)
(2.82%)
—
0.57
Dividend per sh¥
0.43
0.40
0.40
0.36
0.38
0.34
0.32
0.31
0.31
0.31
0.64
(4.14%)
(4.41%)
—
13.73
Div yield (avg)%
13.42
13.86
16.63
18.01
15.96
18.54
18.21
18.89
17.11
17.24
20.15
18.21
17.17
57
5.84
Payout ratio%
31.16
32.60
30.31
29.57
30.31
29.69
27.49
25.55
27.10
29.84
7.91
27.49
29.76
60
0.471
Shares (diluted)B
0.574
0.614
0.715
0.708
0.748
0.811
0.810
0.925
1.037
1.015
0.469
6.29%
5.90%
82
6.22
Buyback yield%
28.01
29.20
31.07
31.96
31.20
31.48
32.37
31.76
33.59
36.04
24.88
32.37
31.62
87
1.441
D/E ratiox
0.710
0.825
0.948
0.954
0.960
1.072
1.134
1.121
1.150
1.249
1.184
1.134
1.016
25
608.9
Enterprise value¥M
254.2
240.0
221.6
219.0
242.9
267.6
291.3
289.3
311.3
310.9
380.2
5.06%
2.46%
68
177.7
LT debt¥M
228.0
205.9
213.9
221.5
205.2
193.1
174.0
163.7
161.7
159.2
302.3
(4.96%)
(3.58%)
12
Revenue
¥1.147B
9.45%
1.00×
Cost of revenue
¥543.3M
9.71%
1.02×
Operating expenses
¥283.0M
9.52%
1.01×
Goodwill & intangibles
16.55%
Property and equipment
15.81%