1.151
Revenue¥B
1.253
1.320
1.397
1.450
1.467
1.513
1.579
1.616
1.639
1.695
1.185
2.93%
3.40%
70
23.40
Revenue growth%
11.55
14.52
16.73
16.31
15.37
13.43
13.10
10.62
12.82
10.22
26.04
12.82
13.26
62
28.61
Gross margin%
12.15
9.91
8.82
6.07
4.89
3.83
0.96
3.35
4.20
4.44
16.01
3.83
4.67
61
14.91
Operating margin%
13.16
10.39
7.84
9.94
7.98
9.21
8.93
7.19
9.72
9.31
25.65
9.21
9.26
72
9.74
Net margin%
19.57
19.76
19.62
20.62
23.32
23.65
22.37
23.66
21.87
23.40
4.60
23.40
22.12
91
30.25
P/E ratio (avg)x
26.83
26.18
27.41
30.77
31.92
35.15
41.70
48.73
47.86
47.95
30.37
47.86
33.53
42
16.86
EV/EBITx
23.78
24.05
23.81
28.60
32.91
38.26
40.49
46.61
53.27
55.69
26.17
46.61
35.58
48
9.90
FCF yield (avg)%
16.94
16.45
16.41
14.81
13.61
11.09
14.01
13.70
13.44
15.89
29.81
13.70
14.41
45
6.13
FCF margin%
9.28
6.52
4.43
4.91
4.00
2.07
2.19
0.40
0.40
2.74
26.90
2.07
3.37
32
1.017
FCF / Net incomex
0.289
0.326
0.310
0.339
0.323
0.325
0.341
0.369
0.364
0.333
1.194
0.341
0.330
56
22.86
ROIC%
24.20
25.48
24.01
24.83
26.49
28.48
28.42
29.65
30.90
30.71
16.30
29.65
27.46
58
18.17
Return on equity%
19.26
21.86
19.13
19.73
20.24
20.81
18.49
17.44
18.95
17.36
3.96
18.49
19.19
53
19.28
Return on assets%
9.12
10.60
11.49
8.63
10.70
8.54
7.32
9.09
10.79
11.89
21.61
9.09
9.86
60
1.73
EPS¥
0.72
0.75
0.83
0.81
0.83
0.83
0.77
0.74
0.77
0.85
1.79
0.43%
2.62%
—
9.13
EPS growth%
22.67
24.85
26.50
28.80
27.30
27.72
24.88
26.66
28.55
28.75
6.39
27.72
26.98
31
2.79
Bookvalue per sh¥
1.92
1.77
1.71
1.50
1.51
1.54
1.55
1.52
1.54
1.49
0.97
(0.30%)
(2.25%)
—
1.19
FCF per share¥
0.48
0.44
0.47
0.46
0.47
0.43
0.46
0.45
0.39
0.36
2.43
(5.28%)
(3.02%)
—
1.49
Dividend per sh¥
1.45
1.49
1.30
1.14
1.23
1.32
1.15
1.23
1.33
1.39
0.50
2.43%
0.29%
—
11.86
Div yield (avg)%
18.64
19.86
19.95
18.62
18.81
18.98
21.48
22.11
23.71
22.17
14.20
22.11
19.90
74
19.83
Payout ratio%
13.61
14.03
14.40
15.59
14.68
17.35
18.20
21.11
22.20
22.68
2.52
21.11
16.47
80
245.2
Shares (diluted)M
366.4
357.2
391.0
446.3
462.7
482.7
531.9
534.9
561.0
570.3
244.3
4.27%
5.99%
63
27.13
Buyback yield%
12.31
13.67
16.48
13.63
14.27
13.06
13.88
12.36
9.76
7.44
13.63
12.36
13.34
16
0.130
D/E ratiox
2.055
1.988
2.103
2.058
2.110
2.276
2.566
2.947
3.340
3.563
1.561
2.947
2.193
25
571.1
Enterprise value¥M
784.5
804.4
731.2
747.6
702.2
650.8
644.6
657.3
603.8
648.1
507.0
(1.59%)
(2.87%)
29
1,088
LT debt¥M
611.2
645.2
692.4
693.6
758.3
686.8
677.5
626.5
610.6
658.9
920.8
(2.77%)
0.24%
41
Revenue
¥1.695B
3.40%
1.00×
Cost of revenue
¥801.7M
3.31%
0.99×
Operating expenses
¥346.0M
3.55%
1.01×
Property and equipment
20.66%