1.013
Revenue¥B
0.640
0.660
0.677
0.711
0.741
0.780
0.823
0.872
0.920
1.035
1.086
5.28%
4.31%
65
20.50
Revenue growth%
9.80
11.15
12.91
15.17
14.07
11.73
11.25
10.13
12.03
22.88
9.68
11.73
11.49
71
19.96
Gross margin%
6.39
8.43
6.75
8.49
11.20
8.76
10.97
12.66
14.04
22.16
5.08
11.20
8.63
59
23.54
Operating margin%
24.58
21.67
20.79
23.76
26.73
28.48
30.26
33.19
30.34
26.89
25.89
30.26
25.65
83
19.07
Net margin%
8.00
6.77
3.80
3.04
4.22
2.06
4.39
4.96
2.96
15.44
9.32
4.22
4.31
8
15.46
P/E ratio (avg)x
13.70
14.03
14.54
14.94
16.00
18.08
17.67
18.99
18.98
30.45
23.09
18.08
15.47
5
13.18
EV/EBITx
33.58
39.14
38.62
38.77
38.07
41.30
39.84
41.52
46.46
29.44
11.69
41.30
38.95
87
5.29
FCF yield (avg)%
2.31
1.72
4.13
2.64
3.19
4.02
5.35
3.30
6.11
14.56
18.87
4.02
3.25
9
12.02
FCF margin%
14.59
12.66
13.76
13.28
10.82
12.51
12.33
14.39
15.57
22.43
7.24
12.51
13.52
23
1.276
FCF / Net incomex
2.062
2.243
2.129
2.068
1.960
2.095
2.178
2.145
2.132
0.202
1.747
2.132
2.112
41
29.08
ROIC%
22.71
23.09
23.46
22.51
24.01
23.73
24.73
25.12
25.59
21.63
14.96
24.73
23.59
11
7.81
Return on equity%
14.94
12.26
15.03
14.01
14.96
17.10
17.15
15.81
18.33
6.47
19.82
17.10
15.42
21
14.40
Return on assets%
7.67
8.43
8.37
10.27
8.43
10.69
7.88
6.34
5.28
25.87
9.79
7.88
8.37
25
21.23
EPS¥
47.06
46.19
48.45
45.25
44.98
51.28
49.58
45.72
47.20
22.96
22.85
0.85%
1.64%
—
5.28
EPS growth%
14.18
12.07
12.79
10.09
10.58
9.27
7.78
5.80
6.76
16.76
2.49
7.78
10.33
45
20.57
Bookvalue per sh¥
18.86
19.96
21.68
23.37
24.70
27.58
28.85
30.47
32.72
27.44
8.76
6.97%
7.81%
—
25.81
FCF per share¥
37.13
40.04
38.36
41.02
37.00
32.12
30.40
26.35
25.03
47.15
30.46
(9.41%)
(3.80%)
—
13.36
Dividend per sh¥
71.37
67.54
77.83
89.15
101.20
117.21
130.30
121.85
119.97
47.05
13.15
6.12%
6.68%
—
21.78
Div yield (avg)%
6.34
4.22
5.94
4.83
4.34
4.88
2.28
2.75
4.21
28.87
18.89
4.21
4.58
68
11.80
Payout ratio%
16.19
16.88
17.52
19.69
21.57
18.70
20.39
22.02
21.31
9.94
18.52
21.31
19.19
59
9.358
Shares (diluted)M
13.62
12.95
14.40
13.35
14.69
15.29
15.83
15.09
14.26
8.878
9.147
1.33%
2.20%
65
7.83
Buyback yield%
7.43
7.42
7.20
5.74
7.25
9.96
8.07
7.61
5.16
26.54
28.88
7.61
7.33
35
0.191
D/E ratiox
0.120
0.123
0.140
0.144
0.154
0.146
0.146
0.160
0.181
1.630
1.626
0.154
0.145
76
558.3
Enterprise value¥M
262.8
257.3
282.8
325.8
344.8
398.4
447.3
493.7
567.6
217.9
934.0
11.75%
10.06%
17
273.7
LT debt¥M
784.6
852.2
941.9
935.5
983.4
949.1
986.5
948.5
949.3
386.0
166.0
0.29%
2.26%
45
Revenue
¥920.2M
4.31%
1.00×
Cost of revenue
¥535.0M
4.01%
0.97×
Operating expenses
¥203.8M
4.91%
1.06×
Goodwill & intangibles
17.61%
Property and equipment
16.40%