0.540
Revenue¥B
1.025
1.053
1.074
1.126
1.151
1.197
1.245
1.297
1.339
1.362
0.581
3.42%
3.06%
83
26.08
Revenue growth%
19.36
20.91
22.65
20.41
19.07
21.09
18.41
18.07
19.82
17.05
17.51
18.41
19.59
56
27.25
Gross margin%
9.67
9.32
6.96
9.80
8.25
8.41
9.75
8.14
8.61
6.48
10.50
8.41
8.51
27
6.17
Operating margin%
19.08
16.14
13.65
13.14
10.17
8.34
7.04
4.78
3.40
3.52
17.27
4.78
9.25
71
21.66
Net margin%
22.50
20.03
19.70
16.87
14.84
15.95
14.12
13.39
14.37
14.50
3.92
14.37
15.40
54
25.83
P/E ratio (avg)x
60.78
60.23
60.53
64.33
75.84
89.15
91.96
108.3
108.1
107.6
30.60
107.6
82.49
66
37.70
EV/EBITx
28.92
26.83
30.36
32.58
33.55
37.31
42.39
39.95
45.18
45.01
18.43
42.39
35.43
57
10.95
FCF yield (avg)%
28.93
29.35
29.98
31.35
29.33
29.06
26.17
25.94
24.97
23.60
2.91
25.94
29.00
77
22.43
FCF margin%
12.45
12.51
14.69
14.81
15.03
13.00
15.22
16.59
15.58
16.78
22.77
15.58
14.92
64
1.745
FCF / Net incomex
1.146
1.292
1.203
1.249
1.403
1.288
1.235
1.337
1.409
1.320
1.484
1.320
1.290
82
4.67
ROIC%
10.65
10.09
8.16
9.62
10.07
10.58
10.18
7.72
10.36
9.16
15.78
10.18
10.08
82
9.01
Return on equity%
14.14
16.82
15.42
17.88
20.31
19.24
21.57
20.00
21.45
24.13
4.30
21.45
19.62
13
3.67
Return on assets%
24.27
24.25
22.27
24.21
23.39
23.53
25.49
26.60
23.68
23.65
16.18
23.68
23.95
20
7.35
EPS¥
8.53
8.82
8.61
10.10
10.09
10.29
10.99
11.84
12.88
13.82
8.00
6.50%
6.75%
—
4.75
EPS growth%
17.26
15.39
13.92
16.05
17.81
14.89
17.48
16.72
15.45
17.80
17.13
16.72
16.39
71
2.50
Bookvalue per sh¥
5.01
4.80
5.55
5.95
6.20
6.22
7.17
7.50
7.91
7.86
3.11
4.86%
5.65%
—
4.99
FCF per share¥
2.73
3.03
2.92
2.90
2.61
2.80
3.09
3.43
3.05
3.02
2.00
2.91%
1.23%
—
2.90
Dividend per sh¥
6.49
6.63
7.05
7.11
7.64
7.77
8.72
9.68
10.03
10.63
4.39
6.84%
4.39%
—
11.21
Div yield (avg)%
32.07
30.48
29.96
29.40
29.74
27.19
27.52
24.84
27.04
27.48
7.14
27.19
28.46
74
17.31
Payout ratio%
16.39
19.13
20.03
17.60
14.71
13.68
12.75
11.49
8.90
8.63
2.42
11.49
14.19
24
162.7
Shares (diluted)M
205.0
241.5
271.7
295.6
311.8
342.3
351.6
397.8
411.6
416.7
157.7
5.97%
7.94%
69
12.22
Buyback yield%
33.49
31.24
30.70
32.39
31.64
32.46
30.25
29.08
28.02
27.93
8.28
29.08
30.97
67
0.501
D/E ratiox
1.394
1.431
1.447
1.444
1.618
1.775
1.854
1.742
1.943
2.046
1.038
1.854
1.680
93
485.5
Enterprise value¥M
398.0
440.1
413.8
416.8
452.9
512.1
474.1
445.5
467.2
494.2
468.4
1.76%
3.08%
76
0.121
LT debt¥B
0.739
0.771
0.886
0.890
0.838
0.871
0.910
1.001
1.056
1.018
0.142
3.96%
4.56%
49
Revenue
¥1.362B
3.06%
1.00×
Cost of revenue
¥601.7M
3.36%
1.03×
Operating expenses
¥324.8M
2.40%
0.94×
Property and equipment
15.84%