0.191
Revenue¥B
0.782
0.825
0.874
0.895
0.950
0.996
1.036
1.069
1.098
1.145
0.205
3.81%
4.28%
76
22.66
Revenue growth%
24.88
27.86
27.90
29.58
32.44
32.95
33.24
34.15
35.28
35.66
8.11
34.15
32.70
37
29.36
Gross margin%
7.93
6.46
8.05
7.78
7.55
10.16
10.00
11.20
12.88
12.41
3.00
11.20
9.03
21
24.08
Operating margin%
12.94
11.31
13.00
14.53
12.35
14.71
16.51
17.86
20.17
17.86
16.09
17.86
14.62
73
4.69
Net margin%
17.97
15.19
16.41
16.69
17.47
19.37
19.65
20.09
18.75
21.17
15.33
19.65
18.36
61
36.25
P/E ratio (avg)x
21.38
19.92
22.38
24.09
21.97
21.88
22.45
21.63
19.61
21.34
34.68
21.63
21.75
74
23.14
EV/EBITx
40.85
43.79
38.87
40.41
39.88
35.32
30.80
32.30
31.37
33.50
31.59
32.30
37.09
91
2.43
FCF yield (avg)%
12.69
13.64
12.81
13.35
13.09
12.72
12.66
12.51
14.78
16.23
4.76
12.72
12.95
76
20.88
FCF margin%
15.61
15.82
13.75
11.60
9.66
11.84
11.74
9.86
8.43
10.43
8.14
10.43
11.67
33
1.158
FCF / Net incomex
1.727
2.030
2.154
2.435
2.429
2.725
3.155
3.348
3.415
3.487
0.582
3.348
2.580
47
19.42
ROIC%
16.84
19.54
17.80
16.85
16.59
16.90
19.08
19.19
17.87
15.55
7.62
17.87
17.35
90
27.91
Return on equity%
27.81
26.17
28.30
29.72
30.32
32.20
34.09
35.53
37.82
36.66
23.08
35.53
31.26
43
11.26
Return on assets%
13.42
13.13
14.45
11.68
11.32
13.02
13.78
11.71
12.46
13.17
11.37
13.02
13.07
20
1.31
EPS¥
4.27
3.72
3.66
3.98
4.04
4.28
4.34
4.79
4.52
4.73
1.44
3.22%
0.83%
—
26.17
EPS growth%
9.13
6.84
5.61
6.02
3.94
4.63
1.99
0.46
0.88
0.40
20.87
0.88
4.28
65
6.04
Bookvalue per sh¥
1.93
2.02
2.04
2.02
2.03
2.13
2.38
2.59
2.63
2.75
6.73
6.21%
3.68%
—
4.51
FCF per share¥
1.23
1.22
1.32
1.38
1.50
1.42
1.37
1.47
1.42
1.37
4.31
(1.79%)
2.03%
—
3.60
Dividend per sh¥
6.42
6.29
5.72
6.05
5.54
5.96
6.28
5.53
5.14
5.10
3.70
(1.62%)
(1.34%)
—
26.50
Div yield (avg)%
21.07
22.01
21.96
19.75
17.75
19.48
19.88
19.07
18.91
20.25
26.77
19.48
19.81
89
18.89
Payout ratio%
10.10
11.82
9.61
10.64
8.58
5.90
4.78
6.66
6.00
6.44
28.42
6.00
7.62
13
98.42
Shares (diluted)M
84.88
84.39
77.11
75.21
78.29
78.18
80.35
90.50
89.89
96.42
98.77
4.25%
0.32%
80
23.44
Buyback yield%
34.03
32.96
34.44
31.45
31.18
29.82
27.64
29.02
28.43
28.26
20.84
28.43
30.50
27
0.738
D/E ratiox
0.955
0.927
0.977
0.889
0.918
1.012
1.114
1.072
1.066
0.982
1.243
1.066
0.979
51
371.4
Enterprise value¥M
440.0
439.9
444.2
481.6
533.1
560.8
549.0
580.4
611.5
664.2
679.4
4.50%
5.35%
92
0.801
LT debt¥B
0.852
0.964
1.002
1.134
1.176
1.211
1.270
1.487
1.491
1.693
0.364
7.56%
7.50%
77
Revenue
¥1.145B
4.28%
1.00×
Cost of revenue
¥591.0M
4.17%
0.99×
Operating expenses
¥285.0M
4.59%
1.03×
Property and equipment
17.84%