1.115
Revenue¥B
1.155
1.151
1.159
1.183
1.171
1.185
1.215
1.219
1.226
1.256
1.219
1.42%
0.81%
10
11.95
Revenue growth%
14.89
17.64
18.45
19.88
17.90
20.72
20.66
19.29
21.78
22.13
12.88
20.72
19.58
7
3.73
Gross margin%
15.53
16.56
19.03
18.96
21.67
21.03
21.58
19.81
22.64
21.22
10.01
21.22
20.42
24
27.68
Operating margin%
21.13
20.75
22.65
23.48
24.23
23.30
22.81
25.15
27.12
27.52
23.59
25.15
23.39
26
17.39
Net margin%
25.69
26.84
29.56
27.62
28.01
29.69
31.56
30.19
28.29
28.01
8.09
29.69
28.15
87
21.01
P/E ratio (avg)x
6.764
7.502
8.043
9.049
10.37
10.83
12.25
12.44
12.89
12.43
30.13
12.43
10.60
6
15.48
EV/EBITx
20.28
18.96
17.68
17.20
18.28
19.47
17.25
17.75
15.86
14.87
17.32
17.25
17.72
59
4.89
FCF yield (avg)%
6.30
7.42
9.01
7.41
9.87
12.73
14.05
16.59
17.73
19.33
15.02
16.59
11.30
79
20.10
FCF margin%
23.64
20.99
23.56
21.55
19.26
21.06
22.67
24.99
23.10
21.36
16.22
22.67
22.11
56
1.260
FCF / Net incomex
0.685
0.673
0.628
0.588
0.614
0.622
0.663
0.620
0.564
0.520
0.790
0.620
0.621
24
5.67
ROIC%
30.07
32.23
31.92
29.64
28.84
27.58
26.55
27.94
25.51
25.98
25.54
26.55
28.39
43
24.33
Return on equity%
10.50
8.59
8.83
10.50
10.66
10.52
11.73
9.83
12.75
13.27
11.91
11.73
10.51
40
6.95
Return on assets%
9.65
10.13
11.08
8.52
11.40
8.97
9.39
10.08
7.12
4.53
16.28
8.97
9.52
47
1.21
EPS¥
1.86
2.00
2.41
2.62
3.05
3.52
4.19
4.67
4.86
5.85
1.24
13.90%
13.87%
—
11.36
EPS growth%
24.74
22.54
24.15
21.91
21.40
19.09
17.88
16.46
18.44
20.86
27.05
18.44
21.13
20
0.36
Bookvalue per sh¥
0.48
0.44
0.41
0.36
0.35
0.32
0.33
0.32
0.32
0.28
0.48
(4.26%)
(5.03%)
—
0.92
FCF per share¥
1.28
1.18
1.11
1.22
1.18
1.29
1.39
1.59
1.83
2.09
1.27
12.05%
4.59%
—
1.63
Dividend per sh¥
1.61
1.72
1.73
1.68
1.79
1.97
2.29
2.22
2.51
2.75
1.19
8.88%
7.06%
—
28.99
Div yield (avg)%
12.76
15.02
14.99
12.20
13.05
11.35
13.20
13.38
12.80
15.27
28.51
13.20
13.13
92
16.22
Payout ratio%
7.66
4.95
4.85
4.33
2.97
2.37
4.57
5.77
3.91
3.41
14.89
3.91
4.45
12
493.8
Shares (diluted)M
464.6
462.3
454.6
429.2
460.5
480.2
479.0
453.1
467.9
460.8
517.4
0.01%
0.54%
12
20.96
Buyback yield%
19.90
17.32
15.53
14.18
15.22
14.25
14.75
14.28
13.94
11.05
15.84
14.25
14.52
93
1.307
D/E ratiox
0.310
0.353
0.353
0.333
0.373
0.431
0.505
0.548
0.586
0.644
0.316
0.548
0.402
34
0.594
Enterprise value¥B
1.400
1.317
1.402
1.370
1.315
1.477
1.475
1.441
1.579
1.682
1.047
5.04%
2.19%
37
0.253
LT debt¥B
1.060
1.258
1.338
1.395
1.606
1.582
1.730
1.872
1.830
2.122
0.675
5.73%
7.90%
94
Revenue
¥1.256B
0.81%
1.00×
Cost of revenue
¥847.2M
0.97%
1.02×
Operating expenses
¥136.6M
0.50%
0.97×
Property and equipment
17.09%