0.441
Revenue¥B
1.376
1.408
1.394
1.415
1.395
1.366
1.375
1.347
1.352
1.371
0.482
(0.35%)
(0.12%)
15
29.40
Revenue growth%
28.63
27.32
25.43
23.94
26.36
25.20
22.76
24.25
25.39
24.41
11.61
24.41
25.30
36
4.30
Gross margin%
15.78
16.33
18.29
16.70
17.04
16.69
19.07
20.58
18.19
17.94
7.40
18.19
17.49
54
24.49
Operating margin%
4.91
5.65
7.86
7.26
5.38
4.93
3.72
6.43
8.20
9.05
21.34
6.43
6.04
31
13.33
Net margin%
10.45
11.95
11.08
13.27
11.76
8.97
8.75
8.39
6.42
8.32
21.51
8.39
9.71
55
31.54
P/E ratio (avg)x
23.99
22.08
21.99
23.61
22.14
21.07
19.64
20.02
18.41
18.12
11.88
19.64
21.53
37
6.893
EV/EBITx
13.36
14.07
14.81
13.94
14.84
15.76
14.14
13.86
12.95
13.01
27.06
13.86
14.01
10
5.15
FCF yield (avg)%
18.79
20.98
20.55
18.38
20.86
21.57
22.19
22.27
24.64
23.00
10.51
22.27
21.28
19
15.17
FCF margin%
3.52
4.10
6.46
5.15
7.42
7.01
5.23
2.72
4.24
1.78
24.78
4.24
4.70
84
0.730
FCF / Net incomex
0.508
0.536
0.518
0.515
0.513
0.538
0.599
0.669
0.696
0.668
0.173
0.668
0.537
30
15.92
ROIC%
21.57
23.19
23.91
22.66
25.21
24.92
24.22
26.58
27.13
26.66
18.86
26.58
24.57
7
10.53
Return on equity%
8.58
6.99
9.00
11.87
9.40
8.37
6.69
5.66
4.17
3.55
23.84
5.66
7.68
67
23.96
Return on assets%
2.57
3.69
2.71
1.55
2.29
3.42
3.09
5.92
6.72
9.60
8.97
5.92
3.26
94
1.99
EPS¥
0.90
0.84
0.82
0.81
0.75
0.70
0.76
0.74
0.71
0.71
2.11
(1.10%)
(2.14%)
—
13.73
EPS growth%
13.81
15.62
14.39
12.29
13.65
15.89
14.40
16.19
15.07
14.98
10.66
15.07
14.69
70
0.81
Bookvalue per sh¥
2.88
3.21
3.40
3.77
3.80
4.12
4.70
5.32
5.99
6.71
0.80
12.04%
9.35%
—
1.26
FCF per share¥
1.24
1.30
1.29
1.27
1.26
1.26
1.29
1.45
1.65
1.91
1.25
8.62%
5.86%
—
1.89
Dividend per sh¥
2.95
3.22
3.66
3.65
4.30
4.88
5.01
5.79
5.76
6.72
0.35
9.34%
8.13%
—
25.48
Div yield (avg)%
7.85
10.66
13.28
10.97
13.32
15.58
14.00
15.86
17.23
17.97
28.99
15.86
13.66
71
10.88
Payout ratio%
26.97
29.24
29.61
30.68
32.18
34.95
37.35
37.55
36.10
37.40
5.61
37.35
33.56
36
172.9
Shares (diluted)M
252.5
277.5
311.8
324.4
385.7
421.3
446.0
491.7
552.8
629.1
175.9
10.28%
9.93%
11
14.93
Buyback yield%
8.42
6.39
6.14
8.93
7.24
10.16
9.14
7.70
6.64
4.25
28.33
7.70
7.47
42
0.378
D/E ratiox
0.828
0.765
0.701
0.644
0.628
0.558
0.516
0.445
0.453
0.389
1.002
0.453
0.593
63
497.8
Enterprise value¥M
782.3
848.7
809.6
851.3
850.5
755.7
702.4
668.0
619.1
666.5
601.7
(4.76%)
(2.20%)
29
1,179
LT debt¥M
138.3
151.4
155.1
168.5
175.8
188.0
206.3
215.6
228.1
209.6
248.1
3.58%
2.91%
26
Revenue
¥1.371B
(0.12%)
1.00×
Cost of revenue
¥640.9M
(0.44%)
0.97×
Operating expenses
¥302.8M
0.21%
1.03×
Property and equipment
17.00%