0.190
Revenue¥B
1.238
1.328
1.426
1.494
1.591
1.718
1.843
1.986
2.166
2.277
0.196
7.44%
7.04%
88
17.40
Revenue growth%
8.18
5.32
4.56
4.89
6.34
5.83
3.56
1.71
2.66
0.94
16.01
2.66
4.72
53
23.48
Gross margin%
27.27
26.94
27.15
26.52
26.12
23.75
26.74
27.27
29.61
27.70
19.27
27.27
27.04
73
24.80
Operating margin%
8.87
8.22
11.20
10.43
10.74
9.77
11.41
11.10
13.78
10.81
16.78
11.10
10.78
25
23.72
Net margin%
22.28
20.92
18.13
15.35
14.87
12.81
10.07
7.60
6.55
6.51
21.31
7.60
13.84
37
26.21
P/E ratio (avg)x
12.66
15.29
15.46
17.53
20.07
20.64
20.97
25.27
28.59
28.65
15.88
25.27
20.36
47
11.35
EV/EBITx
17.59
20.08
22.30
23.49
22.87
23.93
23.03
25.46
25.97
26.58
20.11
25.46
23.26
77
24.52
FCF yield (avg)%
15.82
15.33
13.31
12.86
9.97
10.81
12.69
14.88
14.73
13.75
15.07
13.75
13.53
46
18.67
FCF margin%
11.19
14.15
17.10
19.28
16.81
18.85
18.15
21.07
19.03
20.47
22.50
19.03
18.50
8
0.136
FCF / Net incomex
1.421
1.451
1.350
1.428
1.327
1.444
1.317
1.425
1.456
1.310
0.673
1.425
1.423
73
4.78
ROIC%
6.96
4.65
5.84
8.72
7.18
5.52
8.41
11.13
8.18
5.74
17.62
8.18
7.07
77
24.25
Return on equity%
10.70
10.19
12.02
12.22
14.53
16.77
18.31
19.84
19.85
19.48
4.12
19.48
15.65
95
9.82
Return on assets%
26.53
25.25
23.15
21.28
19.44
22.22
21.22
19.59
20.45
23.35
12.16
21.22
21.75
69
2.26
EPS¥
3.22
3.38
3.53
3.67
4.25
4.02
4.28
4.39
4.92
4.98
2.40
3.18%
6.03%
—
7.83
EPS growth%
8.48
10.50
9.21
11.97
13.72
13.11
11.35
11.27
13.44
11.46
4.81
11.46
11.40
30
1.74
Bookvalue per sh¥
1.17
1.23
1.29
1.23
1.16
1.28
1.34
1.25
1.38
1.52
2.54
5.54%
3.40%
—
2.25
FCF per share¥
3.86
4.03
4.70
4.85
5.16
5.87
5.99
6.57
7.22
7.04
0.61
6.42%
7.30%
—
0.96
Dividend per sh¥
1.78
1.96
2.32
2.56
2.94
3.51
3.61
3.69
4.05
4.86
2.80
10.56%
11.91%
—
26.82
Div yield (avg)%
10.98
8.87
9.66
11.57
9.61
8.93
6.31
8.70
9.02
10.00
8.56
8.93
9.31
10
22.72
Payout ratio%
17.87
17.63
15.61
16.52
16.21
14.47
14.15
13.31
16.02
18.30
24.21
14.47
16.11
85
142.9
Shares (diluted)M
160.5
167.9
187.5
183.9
174.1
183.9
174.8
198.5
226.9
249.5
145.3
7.47%
5.56%
65
2.89
Buyback yield%
19.02
19.11
20.84
18.43
16.50
16.80
15.83
17.46
15.13
13.80
2.19
15.83
17.13
7
1.722
D/E ratiox
1.731
1.651
1.835
1.670
1.688
1.603
1.689
1.642
1.656
1.727
0.940
1.656
1.679
19
1.171
Enterprise value¥B
2.137
2.264
2.720
3.208
3.865
4.185
4.838
5.419
5.803
6.251
0.447
10.09%
11.40%
42
1.208
LT debt¥B
1.870
1.743
1.839
1.874
2.074
2.046
2.033
2.011
2.117
1.967
0.368
(1.05%)
0.23%
75
Revenue
¥2.277B
7.04%
1.00×
Cost of revenue
¥1.471B
6.96%
0.99×
Operating expenses
¥324.9M
7.68%
1.06×
Property and equipment
14.47%