0.148
Revenue¥B
1.186
1.226
1.250
1.290
1.307
1.339
1.400
1.470
1.518
1.555
0.158
3.53%
2.87%
20
10.47
Revenue growth%
1.16
3.81
3.73
4.87
2.24
0.93
0.40
0.40
0.62
2.82
20.13
0.62
1.70
89
15.66
Gross margin%
20.87
20.57
20.56
19.85
21.99
23.67
20.98
22.07
23.38
26.29
16.87
23.38
21.49
37
14.64
Operating margin%
13.72
11.47
10.48
12.20
10.31
12.76
11.83
10.64
11.16
11.88
11.01
11.83
11.65
67
3.71
Net margin%
25.27
22.46
25.28
23.54
25.32
27.77
28.56
26.70
24.90
27.66
20.70
27.66
25.30
46
6.185
P/E ratio (avg)x
21.59
25.01
28.83
33.28
37.40
36.16
37.40
35.16
36.57
38.49
12.31
36.57
35.66
91
30.56
EV/EBITx
8.740
7.892
7.977
8.024
8.713
9.651
10.52
11.32
12.37
13.21
9.428
11.32
9.196
60
13.82
FCF yield (avg)%
28.77
31.17
30.64
30.11
30.36
31.81
29.72
27.93
29.18
26.82
16.33
29.18
29.91
5
5.57
FCF margin%
3.37
1.98
1.23
0.98
2.44
3.40
1.97
0.40
0.40
1.28
23.77
1.28
1.62
55
1.500
FCF / Net incomex
0.925
0.952
1.010
1.011
0.875
0.937
0.850
0.878
0.745
0.670
0.327
0.850
0.901
74
3.76
ROIC%
5.18
8.09
6.21
9.06
9.77
8.75
6.02
5.06
7.02
5.52
7.53
6.02
6.61
66
18.96
Return on equity%
29.40
26.71
29.21
31.63
32.30
33.78
32.63
32.58
34.60
36.90
26.17
33.78
32.44
82
29.57
Return on assets%
12.28
12.30
10.51
8.59
10.25
11.24
10.77
10.72
9.43
10.67
21.92
10.72
10.70
31
1.02
EPS¥
5.15
5.03
5.69
6.19
7.26
7.63
8.90
10.26
10.35
11.37
1.06
9.39%
9.24%
—
23.67
EPS growth%
10.75
9.71
8.49
8.35
10.26
12.27
13.41
15.41
13.76
16.54
11.26
13.76
11.51
16
0.77
Bookvalue per sh¥
3.17
2.87
2.89
3.15
3.34
3.01
2.72
3.04
3.10
3.24
1.46
(0.61%)
0.63%
—
2.75
FCF per share¥
3.37
3.19
3.10
3.21
2.98
3.26
3.62
4.10
4.60
5.20
1.59
11.76%
5.18%
—
1.89
Dividend per sh¥
4.60
5.17
6.07
7.06
7.88
8.71
8.63
8.71
10.00
11.10
4.51
7.10%
10.38%
—
26.69
Div yield (avg)%
16.90
19.69
18.28
18.90
16.25
13.28
11.78
11.28
10.64
10.34
27.60
11.28
14.76
85
18.17
Payout ratio%
8.30
10.04
7.60
8.63
8.85
7.80
8.10
7.03
4.11
4.48
12.86
7.03
7.95
47
166.5
Shares (diluted)M
255.2
256.7
250.8
250.5
256.1
289.9
281.7
262.0
279.2
279.8
164.2
1.79%
2.17%
54
10.50
Buyback yield%
7.41
8.80
6.62
4.45
5.59
4.21
4.40
6.87
4.89
2.32
21.77
4.40
5.24
93
0.774
D/E ratiox
0.734
0.714
0.749
0.652
0.639
0.693
0.644
0.620
0.544
0.495
0.195
0.620
0.648
25
253.2
Enterprise value¥M
923.0
895.5
841.1
809.5
733.1
784.1
778.5
850.4
732.4
762.6
123.1
0.79%
(3.02%)
84
1.623
LT debt¥B
1.395
1.543
1.570
1.374
1.248
1.340
1.469
1.601
1.556
1.396
0.399
2.27%
(0.18%)
8
Revenue
¥1.555B
2.87%
1.00×
Cost of revenue
¥756.6M
3.00%
1.01×
Operating expenses
¥242.3M
2.16%
0.93×
Property and equipment
23.10%