0.185
Revenue¥B
0.549
0.598
0.631
0.691
0.751
0.814
0.879
0.959
1.035
0.196
0.206
8.40%
8.19%
92
6.90
Revenue growth%
12.78
15.77
12.95
14.61
13.44
15.12
12.24
9.77
10.63
25.63
24.22
12.24
12.86
93
14.03
Gross margin%
14.83
13.70
15.86
16.93
18.41
21.00
21.42
22.47
19.95
17.50
2.86
21.00
17.67
25
15.33
Operating margin%
2.93
1.03
1.39
0.40
0.40
0.40
0.75
0.40
0.40
11.23
10.41
0.40
0.58
27
15.32
Net margin%
19.41
17.98
15.02
12.09
13.55
15.48
17.21
18.72
17.86
28.02
17.83
17.21
17.53
38
31.82
P/E ratio (avg)x
32.68
34.00
32.16
29.93
31.66
32.98
34.33
34.01
34.36
35.63
19.24
34.01
33.16
13
20.13
EV/EBITx
57.71
54.05
57.93
58.67
63.08
63.03
71.79
73.32
79.03
21.39
24.60
71.79
60.85
44
6.42
FCF yield (avg)%
9.94
11.29
14.10
14.90
16.63
17.96
17.30
16.28
18.83
27.52
26.73
17.30
15.59
77
29.40
FCF margin%
12.48
13.04
14.37
14.61
15.88
13.16
13.11
10.87
10.22
11.41
6.22
13.11
13.09
85
1.331
FCF / Net incomex
0.600
0.687
0.654
0.615
0.651
0.684
0.712
0.735
0.809
0.543
1.529
0.712
0.669
47
21.42
ROIC%
11.59
10.73
9.46
10.63
10.11
7.14
9.92
9.03
9.82
6.59
3.53
9.82
10.01
80
21.69
Return on equity%
14.57
16.41
15.03
15.11
12.83
10.10
7.17
9.50
10.18
15.53
12.56
10.10
12.70
17
6.00
Return on assets%
23.68
22.15
21.97
21.95
20.39
18.13
20.81
19.57
19.90
8.74
24.38
19.90
21.38
83
2.07
EPS¥
14.77
15.41
16.09
18.29
18.45
18.32
21.79
21.88
23.59
2.30
2.46
5.23%
5.79%
—
17.36
EPS growth%
19.21
19.93
21.15
18.71
17.71
16.52
18.79
17.18
14.95
29.25
18.02
17.18
18.75
33
9.16
Bookvalue per sh¥
4.04
4.64
4.78
4.93
5.47
5.85
6.00
6.53
7.60
2.19
5.78
9.04%
6.50%
—
11.35
FCF per share¥
2.88
3.15
3.64
4.10
4.60
5.03
4.89
5.08
4.85
10.59
14.09
3.43%
6.44%
—
10.96
Dividend per sh¥
6.05
5.34
5.72
5.94
5.37
5.37
5.22
5.04
4.48
7.51
5.77
(5.47%)
(3.49%)
—
29.83
Div yield (avg)%
16.28
19.14
17.10
15.26
17.03
17.38
16.41
15.49
13.66
20.30
25.20
16.41
16.51
48
2.98
Payout ratio%
12.63
10.46
12.24
11.83
8.99
6.83
6.45
7.64
6.01
3.04
10.17
6.83
9.73
93
81.37
Shares (diluted)M
97.91
93.36
107.6
109.4
114.3
132.0
131.8
152.7
164.4
83.36
81.42
8.50%
6.53%
34
28.21
Buyback yield%
11.44
11.00
9.73
10.39
10.79
12.48
14.44
15.52
16.26
12.30
24.29
14.44
11.22
12
0.991
D/E ratiox
0.485
0.485
0.494
0.545
0.639
0.723
0.776
0.904
0.971
0.585
0.878
0.776
0.592
14
0.522
Enterprise value¥B
1.078
1.107
1.187
1.222
1.304
1.258
1.396
1.572
1.747
0.399
0.891
7.40%
3.60%
17
0.397
LT debt¥B
1.070
1.061
1.019
1.112
0.998
1.105
1.027
1.062
1.084
1.005
0.388
(0.50%)
0.78%
83
Revenue
¥1.035B
8.19%
1.00×
Cost of revenue
¥626.0M
7.86%
0.97×
Operating expenses
¥172.6M
8.78%
1.06×
Goodwill & intangibles
19.47%
Property and equipment
15.46%