1.135
Revenue¥B
0.947
0.986
1.021
1.091
1.160
1.226
1.300
1.346
1.411
1.512
1.184
5.45%
5.32%
17
29.18
Revenue growth%
27.03
27.22
25.04
26.58
29.38
31.13
28.72
25.99
23.80
24.82
26.70
25.99
26.81
70
4.23
Gross margin%
16.90
15.54
17.35
17.37
17.22
19.16
21.92
21.91
23.12
21.49
14.33
21.91
18.27
67
13.94
Operating margin%
29.87
32.47
30.68
33.27
33.72
35.75
36.62
36.61
35.00
32.64
18.48
35.75
33.49
22
25.59
Net margin%
3.57
3.68
5.57
5.84
5.09
4.41
7.07
5.56
4.55
5.05
13.56
5.05
5.07
23
8.723
P/E ratio (avg)x
33.37
34.91
34.06
36.99
38.87
40.82
39.36
38.74
37.34
39.52
14.83
39.36
38.04
70
20.60
EV/EBITx
19.47
18.47
17.70
18.36
19.08
21.97
23.05
23.94
22.53
25.90
21.80
23.05
20.72
66
2.67
FCF yield (avg)%
10.09
10.76
10.36
9.17
7.16
7.43
8.62
6.96
4.59
4.46
3.81
6.96
8.02
60
2.88
FCF margin%
3.08
4.61
3.49
3.61
5.71
4.50
7.09
5.26
6.93
6.17
28.67
6.17
4.94
53
0.850
FCF / Net incomex
1.687
1.681
1.618
1.814
1.855
1.816
1.954
2.205
2.239
2.203
0.568
2.203
1.835
40
8.35
ROIC%
3.71
4.64
5.30
4.83
4.98
4.46
6.51
6.61
7.61
5.25
22.38
6.51
5.11
20
2.97
Return on equity%
21.32
24.29
23.48
26.30
24.30
21.55
23.83
25.54
23.21
23.86
3.36
23.83
23.85
13
10.04
Return on assets%
16.11
16.20
14.47
16.14
14.12
16.06
13.68
13.55
14.96
12.47
16.58
13.68
14.72
45
2.43
EPS¥
3.81
3.98
3.93
3.64
3.56
3.47
3.02
2.80
2.93
2.76
2.52
(4.94%)
(4.16%)
—
4.59
EPS growth%
5.78
4.63
5.92
3.08
0.57
0.40
0.40
0.40
0.40
2.73
4.07
0.40
1.65
27
3.21
Bookvalue per sh¥
4.44
4.65
4.09
3.72
3.30
2.84
2.84
2.96
2.56
2.77
3.52
(3.43%)
(4.03%)
—
3.50
FCF per share¥
1.66
1.80
1.74
1.74
1.92
1.90
1.93
1.88
1.93
1.81
2.52
(1.18%)
—
—
3.10
Dividend per sh¥
5.30
5.17
4.82
4.33
4.16
3.79
3.88
4.07
4.10
4.39
3.00
1.11%
(2.61%)
—
21.60
Div yield (avg)%
11.76
11.45
13.77
15.18
13.58
11.49
10.04
12.88
13.79
11.17
13.59
11.49
12.32
90
3.97
Payout ratio%
10.90
10.17
11.81
12.38
15.32
18.05
17.67
17.73
15.68
18.48
13.29
17.73
15.50
7
135.6
Shares (diluted)M
153.8
162.0
157.2
167.0
179.9
194.6
196.6
188.1
188.9
177.0
129.1
(0.33%)
2.47%
13
24.32
Buyback yield%
31.93
34.69
34.70
32.80
34.39
32.08
33.18
31.04
29.13
30.78
6.04
31.04
32.44
44
0.906
D/E ratiox
2.639
2.587
2.581
2.819
3.275
3.192
3.684
3.887
4.277
4.754
0.733
3.887
3.233
36
438.4
Enterprise value¥M
394.0
438.3
422.4
462.7
443.7
419.7
439.0
440.3
427.2
455.3
370.5
0.52%
2.52%
75
698.6
LT debt¥M
338.7
352.7
341.3
318.1
301.8
311.4
338.7
331.8
315.3
309.6
412.6
0.51%
(1.14%)
80
Revenue
¥1.512B
5.32%
1.00×
Cost of revenue
¥1.059B
5.32%
1.00×
Operating expenses
¥268.1M
4.44%
0.92×
Property and equipment
16.45%